7.729
Revenue₹B
6.491
6.835
7.008
7.450
7.825
8.377
8.887
9.395
9.732
10.39
8.593
5.84%
5.10%
83
6.96
Revenue growth%
30.92
32.51
35.23
33.74
31.57
32.04
32.96
33.83
32.39
30.34
8.19
32.39
32.45
21
18.75
Gross margin%
5.17
4.48
4.94
5.94
6.18
4.37
7.04
8.57
11.18
12.51
24.74
8.57
6.06
60
21.11
Operating margin%
7.82
7.21
7.25
9.87
8.46
5.53
5.57
6.52
5.38
2.48
21.34
5.53
6.87
70
28.40
Net margin%
13.89
11.45
12.09
14.50
17.06
14.39
15.59
13.72
11.20
8.31
14.66
13.72
13.81
26
6.354
P/E ratio (avg)x
26.41
28.39
28.61
26.28
29.22
29.08
29.75
27.88
30.24
32.56
9.949
29.75
28.84
48
13.51
EV/EBITx
16.86
18.16
18.14
19.60
21.23
21.16
22.41
22.10
22.70
24.30
9.516
22.41
21.20
11
13.38
FCF yield (avg)%
10.23
9.92
9.45
6.90
6.74
3.81
3.31
4.98
3.82
1.87
8.56
3.81
5.86
31
15.83
FCF margin%
0.97
1.97
1.78
4.05
5.75
3.76
5.07
5.68
4.30
6.56
5.43
5.07
4.18
11
1.680
FCF / Net incomex
1.965
2.154
2.027
2.207
2.083
2.119
2.115
2.122
2.453
2.598
0.710
2.122
2.121
89
5.71
ROIC%
28.78
28.41
26.89
29.33
27.14
26.83
28.98
27.32
27.44
26.81
25.97
27.32
27.38
38
8.16
Return on equity%
8.28
10.16
12.92
13.50
11.68
9.32
9.27
9.49
7.50
8.37
4.87
9.27
9.41
89
9.22
Return on assets%
10.34
9.34
11.69
9.98
11.47
14.34
15.05
15.76
12.97
13.51
7.97
14.34
12.33
39
5.95
EPS₹
7.47
7.33
8.07
8.72
9.36
10.38
10.95
9.84
9.99
9.86
6.62
1.05%
3.15%
—
19.18
EPS growth%
16.13
18.02
20.05
18.28
19.35
16.47
15.94
18.85
19.99
19.61
6.31
18.85
18.56
87
8.33
Bookvalue per sh₹
7.38
7.04
7.67
8.54
8.81
9.97
10.50
10.00
9.23
9.90
4.96
2.37%
3.32%
—
8.61
FCF per share₹
2.29
2.47
2.75
2.84
2.80
2.65
2.41
2.48
2.52
2.80
5.26
0.03%
1.25%
—
5.65
Dividend per sh₹
1.84
1.83
1.75
1.75
1.97
2.23
2.04
2.21
2.05
2.10
4.29
1.31%
2.08%
—
26.76
Div yield (avg)%
14.69
12.43
10.74
13.04
14.25
13.14
14.84
13.81
15.95
14.52
17.75
14.52
14.03
25
16.73
Payout ratio%
5.31
5.90
7.68
7.94
6.89
7.39
7.04
6.54
5.49
4.11
16.03
6.54
6.71
72
420.2
Shares (diluted)M
446.6
438.9
418.2
437.4
460.5
479.8
509.6
466.0
416.2
437.8
432.3
(1.01%)
0.30%
69
22.34
Buyback yield%
18.58
16.70
16.79
14.58
12.96
12.15
12.27
13.31
15.26
14.56
19.71
13.31
14.57
20
1.236
D/E ratiox
0.753
0.700
0.761
0.827
0.729
0.741
0.728
0.725
0.798
0.860
0.951
0.741
0.747
77
4.319
Enterprise value₹B
8.570
9.269
8.549
8.329
8.045
9.008
8.298
8.280
9.035
9.691
4.521
3.79%
1.37%
62
7.351
LT debt₹B
3.183
3.156
2.978
3.119
3.241
2.890
3.131
3.398
3.791
3.448
2.638
1.24%
0.71%
42
Revenue
₹10.39B
5.10%
1.00×
Cost of revenue
₹7.275B
5.10%
1.00×
Operating expenses
₹1.804B
5.25%
1.01×
Goodwill & intangibles
15.97%
Spread over hurdle
(4.01%)