2.273
Revenue₹B
5.959
6.231
6.550
7.094
7.656
8.013
8.358
8.977
9.726
10.42
2.378
6.36%
6.38%
63
26.06
Revenue growth%
10.62
12.01
12.18
14.94
13.23
13.68
10.88
8.06
8.61
6.22
25.14
8.61
11.45
62
9.95
Gross margin%
12.53
10.20
13.14
11.50
11.31
9.37
9.62
8.08
10.55
11.40
17.93
9.62
10.93
87
4.80
Operating margin%
3.97
4.32
7.30
4.54
4.17
2.08
3.22
5.92
2.94
0.40
9.82
2.94
4.07
13
17.19
Net margin%
23.57
23.09
20.68
18.08
17.40
19.97
22.18
19.72
22.69
20.72
23.39
20.72
20.70
90
15.07
P/E ratio (avg)x
8.600
8.146
7.286
7.472
6.509
5.918
5.944
5.486
5.756
6.152
28.34
5.918
6.330
88
13.04
EV/EBITx
32.01
35.71
37.37
33.52
36.16
37.71
39.48
43.23
46.96
51.99
28.32
43.23
37.54
76
24.63
FCF yield (avg)%
14.06
13.85
12.80
13.74
11.20
8.74
9.41
6.74
8.85
10.26
13.15
8.85
10.73
8
4.91
FCF margin%
12.79
14.62
14.06
12.06
9.46
7.16
4.98
7.77
8.09
7.54
21.57
7.54
8.78
68
0.197
FCF / Net incomex
1.884
2.086
1.900
2.078
1.991
2.118
2.062
2.026
1.938
1.887
0.938
2.026
2.008
90
25.97
ROIC%
28.42
29.21
31.54
30.79
27.81
25.22
27.17
26.42
23.55
24.67
5.83
25.22
27.49
31
7.98
Return on equity%
21.48
22.53
21.99
19.04
18.68
21.63
22.02
19.68
21.80
22.78
18.97
21.80
21.72
47
21.50
Return on assets%
4.25
3.72
6.32
5.74
4.03
6.99
5.44
5.82
4.63
6.52
20.13
5.82
5.59
88
120.16
EPS₹
232.95
211.32
238.88
249.31
257.87
252.27
268.87
253.27
227.46
206.99
132.74
(4.30%)
(0.91%)
—
13.57
EPS growth%
20.62
18.64
16.24
13.91
16.43
19.20
19.12
17.80
18.04
18.23
5.61
18.23
18.14
29
234.30
Bookvalue per sh₹
181.73
175.43
151.58
133.48
129.38
131.39
137.84
136.48
143.25
151.59
91.92
3.22%
(3.08%)
—
46.85
FCF per share₹
191.00
179.48
197.84
191.19
198.26
207.25
199.99
205.31
210.11
227.73
160.04
2.81%
1.29%
—
159.00
Dividend per sh₹
122.89
126.19
109.85
109.88
117.22
121.51
109.92
96.00
93.44
93.59
116.00
(4.40%)
(3.68%)
—
25.59
Div yield (avg)%
10.31
12.09
9.81
10.77
10.59
9.68
10.59
7.62
9.57
9.99
7.99
9.68
10.15
39
22.69
Payout ratio%
14.09
12.63
15.26
15.92
13.47
16.02
13.21
11.81
11.67
13.59
17.22
13.21
13.53
80
34.29
Shares (diluted)M
43.94
52.28
54.38
60.10
70.88
79.44
77.27
88.07
88.97
103.3
35.62
7.82%
8.85%
69
2.88
Buyback yield%
20.94
21.55
20.46
23.30
20.32
20.59
22.16
20.27
22.01
22.24
29.89
22.01
21.25
93
1.608
D/E ratiox
0.271
0.247
0.249
0.281
0.264
0.267
0.244
0.280
0.263
0.245
0.177
0.263
0.263
41
3.083
Enterprise value₹B
10.15
9.911
9.608
8.981
8.875
8.168
7.750
8.124
8.046
7.336
4.398
(3.74%)
(3.29%)
45
3.744
LT debt₹B
3.163
2.828
2.607
2.427
2.591
2.345
2.027
2.064
1.901
1.866
5.190
(6.35%)
(6.49%)
32
Revenue
₹10.42B
6.38%
1.00×
Cost of revenue
₹6.600B
6.16%
0.98×
Operating expenses
₹2.225B
7.10%
1.07×
Spread over hurdle
(5.54%)