9.032
Revenue₹B
16.33
17.29
18.70
20.35
21.49
23.37
25.52
27.91
29.53
32.60
10.03
8.69%
7.74%
41
13.38
Revenue growth%
10.03
8.08
6.56
8.64
6.53
3.64
1.37
4.27
3.52
2.82
12.70
3.52
5.40
80
24.52
Gross margin%
10.55
7.78
7.20
8.91
9.28
6.56
6.11
6.91
9.84
8.16
2.72
6.91
7.97
41
17.37
Operating margin%
20.85
20.67
20.29
21.63
19.50
18.28
19.57
21.46
19.21
16.33
25.39
19.21
19.93
93
4.25
Net margin%
20.51
20.40
22.33
22.31
23.03
24.65
21.76
23.45
21.57
19.23
22.47
21.76
22.04
42
30.91
P/E ratio (avg)x
64.69
71.84
86.38
84.76
103.0
106.8
125.3
143.9
168.7
170.6
9.660
143.9
104.9
79
19.90
EV/EBITx
17.06
15.49
16.31
15.58
15.88
17.09
16.39
14.87
14.62
14.62
33.98
14.87
15.73
53
27.85
FCF yield (avg)%
15.09
17.66
14.97
12.82
13.33
12.02
13.80
12.25
9.87
7.93
22.49
12.02
13.08
22
14.24
FCF margin%
32.43
31.64
34.44
34.90
37.05
36.45
34.30
34.67
33.19
34.92
17.57
34.67
34.56
19
1.006
FCF / Net incomex
2.030
2.116
2.047
1.963
1.950
2.055
2.418
2.495
2.790
3.043
1.067
2.495
2.085
51
13.11
ROIC%
16.84
16.02
16.33
13.58
13.75
13.05
11.83
12.89
13.01
13.75
10.67
13.01
13.66
68
25.70
Return on equity%
31.62
31.04
30.57
32.24
32.50
31.95
30.00
29.68
27.91
28.92
16.01
29.68
30.81
72
2.53
Return on assets%
27.99
29.27
31.79
30.70
31.94
34.68
35.56
35.90
35.24
36.07
3.92
35.56
33.31
77
38.34
EPS₹
46.77
41.89
37.23
36.69
33.04
31.34
28.99
30.79
27.20
26.77
40.77
(4.12%)
(5.93%)
—
6.66
EPS growth%
14.54
15.64
17.28
19.08
21.37
21.13
20.60
22.60
24.53
24.66
20.31
22.60
20.86
41
106.70
Bookvalue per sh₹
45.22
45.47
45.61
40.12
34.90
29.91
31.39
30.35
29.32
25.67
49.00
(5.96%)
(5.46%)
—
65.93
FCF per share₹
40.53
42.61
46.58
54.48
54.58
56.95
62.16
62.99
62.68
63.14
86.65
2.96%
6.08%
—
30.07
Dividend per sh₹
134.64
135.51
128.93
142.79
137.80
149.53
141.47
152.64
167.32
164.03
100.48
3.55%
1.57%
—
5.87
Div yield (avg)%
24.79
23.43
22.04
24.56
26.05
25.32
27.19
27.29
24.65
22.69
9.76
25.32
24.72
46
9.30
Payout ratio%
27.47
28.09
28.99
27.38
27.18
26.02
25.75
27.36
24.75
23.86
24.57
25.75
27.27
52
134.6
Shares (diluted)M
274.4
326.6
387.7
401.8
455.1
516.0
496.0
579.6
574.3
674.5
137.6
8.19%
10.80%
62
24.62
Buyback yield%
16.08
18.18
15.89
16.71
13.97
15.94
17.59
20.07
19.79
18.16
16.26
18.16
17.15
55
0.928
D/E ratiox
0.125
0.128
0.136
0.149
0.162
0.152
0.168
0.189
0.207
0.203
1.220
0.189
0.157
79
5.615
Enterprise value₹B
13.65
13.95
14.24
14.19
14.63
15.26
16.46
17.38
18.52
19.09
12.01
5.46%
3.46%
10
10.13
LT debt₹B
46.25
51.03
60.51
66.73
67.32
67.72
65.24
68.25
74.85
76.17
5.717
2.50%
6.10%
60
Revenue
₹32.60B
7.74%
1.00×
Cost of revenue
₹16.11B
7.32%
0.96×
Operating expenses
₹5.673B
8.25%
1.05×
Goodwill & intangibles
18.15%
Spread over hurdle
(3.94%)