12.20
Revenue₹B
12.17
12.48
12.85
13.45
13.61
14.20
14.19
14.56
14.81
15.48
12.68
2.61%
2.68%
48
6.90
Revenue growth%
21.61
20.56
18.39
19.39
21.47
23.08
23.42
24.89
22.78
24.93
19.26
23.42
22.19
52
12.76
Gross margin%
5.06
5.14
2.81
4.95
6.00
6.83
4.86
6.85
7.99
10.41
15.58
6.85
5.57
66
26.95
Operating margin%
19.24
17.73
15.49
13.66
16.34
16.97
14.16
16.00
17.57
15.28
21.25
16.00
16.17
70
5.21
Net margin%
32.91
34.88
37.62
37.43
36.39
39.32
38.16
35.27
37.47
40.17
10.48
38.16
37.45
88
17.96
P/E ratio (avg)x
39.29
42.85
50.72
57.96
60.15
61.76
62.21
69.37
77.95
78.09
32.16
69.37
60.96
11
23.77
EV/EBITx
9.987
10.61
11.96
11.68
11.47
11.30
11.08
11.58
12.69
12.67
33.91
11.58
11.53
63
10.41
FCF yield (avg)%
22.89
21.81
22.27
24.61
27.19
28.99
27.07
25.33
27.05
25.91
13.99
27.05
25.62
55
28.47
FCF margin%
25.76
24.73
24.18
22.81
24.28
25.82
23.20
22.58
20.76
21.04
7.70
22.58
23.69
77
1.153
FCF / Net incomex
0.553
0.613
0.703
0.825
0.846
0.983
1.141
1.154
1.301
1.400
0.962
1.154
0.915
93
22.94
ROIC%
21.04
18.93
17.24
19.63
18.45
20.94
22.04
22.45
21.07
23.77
11.86
22.04
20.99
91
19.98
Return on equity%
14.59
12.78
13.03
12.93
12.16
14.94
14.11
15.71
15.64
12.93
21.65
14.94
13.57
53
25.62
Return on assets%
9.02
8.94
8.00
9.11
11.64
8.85
8.16
6.33
7.80
6.98
4.62
7.80
8.51
22
79.23
EPS₹
152.55
174.36
196.28
199.74
202.66
201.67
199.13
187.30
213.91
217.02
83.20
1.38%
3.82%
—
2.44
EPS growth%
4.71
3.74
4.35
4.47
5.10
5.59
4.26
3.14
4.55
3.43
7.40
4.26
4.41
71
147.73
Bookvalue per sh₹
54.46
49.57
54.43
55.69
58.72
56.08
54.15
48.68
44.27
43.65
45.07
(5.76%)
(3.31%)
—
68.03
FCF per share₹
86.53
87.40
78.64
81.41
87.53
85.93
88.16
86.00
81.56
83.27
96.30
(0.99%)
(0.72%)
—
25.90
Dividend per sh₹
48.63
43.83
41.41
41.99
38.42
40.34
38.09
40.89
42.87
39.23
140.76
0.42%
(3.44%)
—
12.68
Div yield (avg)%
15.34
15.47
17.00
19.10
21.60
19.92
17.20
17.27
14.87
12.02
15.30
17.20
17.10
11
14.17
Payout ratio%
2.74
5.43
7.47
7.23
7.97
10.56
8.58
8.61
6.38
6.66
20.94
8.58
7.35
41
96.37
Shares (diluted)M
106.7
116.2
115.6
115.3
110.7
94.89
101.5
89.24
87.87
88.84
93.70
(4.31%)
(1.67%)
45
23.03
Buyback yield%
23.68
20.94
18.93
19.69
18.65
16.49
17.87
18.75
16.81
18.72
3.07
17.87
18.74
36
1.014
D/E ratiox
2.255
2.167
2.067
2.272
2.181
2.244
2.369
2.633
2.889
2.789
1.425
2.633
2.264
69
11.33
Enterprise value₹B
8.575
7.423
6.901
7.217
6.392
6.715
6.910
7.038
7.589
7.360
2.985
2.86%
(2.73%)
53
15.56
LT debt₹B
15.06
17.30
16.32
16.76
15.57
16.36
17.17
18.81
19.12
20.49
13.55
5.65%
2.81%
24
Revenue
₹15.48B
2.68%
1.00×
Cost of revenue
₹7.648B
2.62%
0.99×
Operating expenses
₹2.992B
3.29%
1.06×
Spread over hurdle
10.40%