1.763
Revenue₹B
2.038
2.085
2.131
2.102
2.165
2.195
2.258
2.273
2.244
2.259
1.860
0.85%
0.98%
58
11.62
Revenue growth%
14.35
15.60
17.53
17.20
17.74
16.56
15.89
18.75
18.94
17.90
2.05
17.90
17.37
71
9.13
Gross margin%
22.86
22.24
21.01
22.11
22.34
23.43
21.59
24.05
26.90
28.22
15.26
24.05
22.60
14
16.50
Operating margin%
24.52
24.36
24.87
25.09
22.66
22.71
22.35
20.28
19.72
17.75
29.69
20.28
22.68
35
18.31
Net margin%
27.74
29.10
28.50
30.33
31.52
29.23
31.46
31.69
29.56
27.01
25.45
29.56
29.39
56
21.60
P/E ratio (avg)x
37.34
35.76
36.12
40.71
47.06
53.87
57.87
58.01
65.07
64.85
9.049
58.01
50.46
41
26.14
EV/EBITx
53.22
57.00
56.13
61.47
65.13
67.72
77.57
90.54
95.76
112.8
18.55
90.54
66.42
74
29.92
FCF yield (avg)%
3.18
1.03
2.81
0.81
0.40
0.40
0.40
0.40
2.87
1.77
27.46
0.40
0.92
60
26.07
FCF margin%
24.55
25.61
25.87
26.96
25.85
22.88
24.44
24.62
26.85
28.47
16.97
24.62
25.73
13
0.396
FCF / Net incomex
0.697
0.715
0.763
0.745
0.652
0.619
0.542
0.555
0.584
0.557
0.111
0.557
0.635
13
14.87
ROIC%
25.20
27.92
30.39
32.75
32.14
30.26
32.52
34.82
32.54
32.15
26.00
32.52
32.14
10
13.21
Return on equity%
22.23
20.74
19.92
21.81
19.00
21.48
24.35
22.30
22.11
21.89
14.05
22.11
21.85
44
18.33
Return on assets%
0.40
0.40
2.01
3.28
0.52
0.40
2.36
2.67
3.10
3.88
10.64
2.67
2.19
48
67.80
EPS₹
86.45
91.50
102.44
100.54
120.46
129.67
148.93
154.41
182.53
221.55
72.90
12.96%
11.46%
—
8.51
EPS growth%
21.82
24.28
22.47
22.59
24.75
26.85
28.47
29.03
27.71
25.48
19.14
27.71
25.12
77
15.50
Bookvalue per sh₹
70.42
74.28
79.40
89.85
100.98
118.79
115.69
138.80
154.97
159.40
20.89
9.56%
9.82%
—
63.18
FCF per share₹
15.93
15.51
14.91
14.45
13.37
13.85
13.01
13.55
15.05
14.44
46.66
1.54%
(1.28%)
—
12.53
Dividend per sh₹
131.71
156.79
157.08
153.99
148.15
152.38
182.40
187.37
207.18
212.12
74.48
7.44%
5.66%
—
28.98
Div yield (avg)%
22.78
24.95
25.36
22.73
22.69
23.81
23.01
20.74
18.65
15.75
15.42
20.74
22.75
81
28.19
Payout ratio%
27.16
27.30
25.08
27.20
25.06
22.14
22.90
21.93
22.48
22.23
8.22
22.23
23.98
89
8.826
Shares (diluted)M
8.951
8.035
7.201
6.542
6.746
6.192
5.850
5.856
6.260
5.909
9.157
(2.62%)
(4.50%)
7
24.81
Buyback yield%
25.17
24.74
26.97
25.05
24.36
21.68
21.93
21.24
19.39
17.50
5.77
21.24
23.15
73
0.594
D/E ratiox
1.538
1.824
1.952
2.064
2.109
2.001
1.985
2.129
2.482
2.873
1.649
2.129
2.032
56
0.161
Enterprise value₹B
3.075
3.526
4.020
4.723
4.775
5.327
5.402
6.285
6.498
6.925
1.123
7.72%
10.48%
70
1,885
LT debt₹M
460.4
417.1
456.4
412.5
447.0
402.3
380.2
358.9
362.0
400.5
490.0
(2.17%)
(1.55%)
15
Revenue
₹2.259B
0.98%
1.00×
Cost of revenue
₹1.331B
1.34%
1.04×
Operating expenses
₹346.1M
0.51%
0.95×
Goodwill & intangibles
17.49%
Spread over hurdle
15.30%