3.588
Revenue₹B
11.21
11.57
12.10
12.48
12.95
13.33
14.10
14.74
15.13
16.00
3.902
4.32%
4.08%
89
10.77
Revenue growth%
22.67
21.66
21.20
23.30
23.91
21.92
19.19
17.75
16.34
16.41
7.22
17.75
21.43
61
26.63
Gross margin%
1.91
2.37
4.29
1.36
1.19
1.88
4.37
6.63
8.48
9.17
3.97
6.63
3.33
93
22.09
Operating margin%
26.19
26.53
27.14
25.84
27.69
26.45
24.35
23.71
23.61
22.96
12.22
23.71
26.02
48
3.57
Net margin%
30.34
31.39
32.43
30.32
28.53
30.95
28.38
26.65
29.35
29.26
3.09
29.26
29.83
65
36.77
P/E ratio (avg)x
16.78
18.45
17.75
19.56
20.63
21.66
24.21
25.06
24.30
26.92
13.38
24.30
21.15
36
33.21
EV/EBITx
20.47
21.69
22.78
22.34
24.36
25.00
24.24
26.29
29.36
27.76
30.21
26.29
24.30
33
22.71
FCF yield (avg)%
9.68
7.44
10.18
8.22
10.58
9.73
7.62
6.30
4.23
4.03
18.33
6.30
7.92
21
11.69
FCF margin%
2.74
1.69
0.40
1.31
1.31
2.78
2.05
3.48
6.25
7.26
28.18
3.48
2.40
45
0.867
FCF / Net incomex
0.195
0.194
0.181
0.181
0.174
0.154
0.137
0.126
0.120
0.121
1.725
0.126
0.164
31
14.90
ROIC%
27.33
30.10
28.41
26.99
24.90
27.78
29.93
29.94
27.75
29.42
11.08
29.42
28.10
9
3.59
Return on equity%
25.50
25.34
22.59
23.82
26.76
29.40
30.54
29.37
28.81
29.44
29.83
29.40
27.78
91
21.29
Return on assets%
11.72
9.53
7.55
9.95
10.82
9.24
11.34
8.56
7.34
4.41
10.25
8.56
9.39
15
28.27
EPS₹
16.49
18.12
17.44
16.93
16.09
15.67
14.62
14.16
14.67
13.51
29.78
(3.43%)
(1.82%)
—
8.36
EPS growth%
16.76
18.68
20.14
21.18
21.95
21.10
21.12
21.06
18.83
17.56
18.15
21.06
20.60
9
58.27
Bookvalue per sh₹
57.90
64.94
71.18
76.82
81.06
84.08
99.03
106.14
123.05
134.35
10.61
10.63%
9.53%
—
75.29
FCF per share₹
28.00
29.85
33.95
37.42
42.50
43.09
48.91
53.76
59.78
67.08
60.02
9.56%
10.70%
—
73.12
Dividend per sh₹
19.01
19.54
17.93
17.24
17.37
15.37
14.91
14.00
14.24
14.49
33.44
(3.56%)
(3.11%)
—
24.56
Div yield (avg)%
27.26
29.54
29.00
27.41
25.97
28.16
27.19
25.26
27.26
27.80
21.84
27.26
27.33
81
20.93
Payout ratio%
25.03
26.30
27.63
30.20
27.32
28.39
27.53
26.00
28.70
27.85
26.91
27.85
27.58
16
140.5
Shares (diluted)M
125.0
112.0
100.1
102.2
88.84
88.50
86.07
89.37
87.17
77.91
137.5
(2.59%)
(5.12%)
84
12.17
Buyback yield%
14.81
15.71
14.71
13.82
13.19
12.34
13.01
12.02
11.72
13.06
14.70
12.34
13.12
67
0.876
D/E ratiox
1.746
1.849
1.828
1.809
1.886
2.040
2.320
2.321
2.443
2.338
1.057
2.321
1.963
22
12.27
Enterprise value₹B
15.64
16.65
15.39
14.99
13.19
14.28
13.98
13.20
11.67
11.10
16.48
(3.39%)
(2.83%)
17
3.319
LT debt₹B
4.634
4.599
5.010
4.805
4.456
4.293
4.182
3.725
4.014
3.517
3.544
(4.62%)
(3.40%)
8
Revenue
₹16.00B
4.08%
1.00×
Cost of revenue
₹9.436B
4.46%
1.04×
Operating expenses
₹1.943B
2.91%
0.89×
Goodwill & intangibles
16.59%
Spread over hurdle
(1.88%)