2.022
Revenue₹B
3.390
3.556
3.901
4.122
4.427
4.778
5.102
5.430
5.691
6.134
2.142
6.74%
6.71%
54
11.60
Revenue growth%
4.89
4.85
7.10
4.19
4.03
4.17
4.81
4.22
5.43
2.91
11.99
4.22
4.52
56
3.80
Gross margin%
27.15
27.47
30.18
31.07
32.84
33.57
31.80
33.06
35.32
36.21
25.87
33.57
32.32
59
23.49
Operating margin%
0.40
0.40
0.40
0.40
2.02
3.16
3.77
1.24
1.15
0.40
16.87
1.24
0.78
15
19.98
Net margin%
13.25
11.33
8.70
6.74
6.54
6.34
4.33
3.39
0.97
3.02
7.13
3.39
6.44
35
20.05
P/E ratio (avg)x
46.72
48.73
56.27
58.99
67.68
71.96
75.68
83.10
89.26
91.03
24.58
83.10
69.82
51
13.19
EV/EBITx
24.16
23.65
27.46
25.43
26.70
29.49
32.17
30.89
30.73
33.73
36.35
30.89
28.48
51
10.24
FCF yield (avg)%
18.86
21.62
20.52
18.86
17.68
15.96
17.26
16.58
14.71
16.96
22.80
16.58
17.47
52
15.52
FCF margin%
29.40
29.77
27.51
30.46
32.22
31.06
32.29
31.76
32.98
34.28
18.98
32.29
31.41
25
1.736
FCF / Net incomex
0.769
0.802
0.724
0.683
0.741
0.648
0.662
0.636
0.553
0.523
1.306
0.636
0.673
46
4.82
ROIC%
28.83
31.31
31.38
32.17
30.73
29.78
32.42
31.54
31.38
29.62
8.52
31.38
31.34
36
13.77
Return on equity%
20.90
23.17
23.65
20.65
17.71
16.56
15.40
16.29
16.72
18.91
11.53
16.56
18.31
83
3.34
Return on assets%
17.23
14.83
13.32
10.34
7.80
8.53
10.10
9.69
8.39
10.16
8.19
9.69
10.13
75
23.21
EPS₹
44.27
43.25
41.41
42.70
44.94
43.05
42.00
41.90
38.46
41.60
25.29
(1.53%)
(0.09%)
—
14.57
EPS growth%
12.45
13.40
12.04
13.55
13.86
14.92
16.29
18.77
18.62
20.37
13.27
18.62
14.39
26
14.78
Bookvalue per sh₹
45.72
52.01
52.15
60.95
66.64
72.28
74.43
71.02
69.69
70.46
16.43
1.12%
4.13%
—
11.29
FCF per share₹
48.24
47.10
47.42
48.17
50.96
47.70
45.11
48.42
47.93
52.21
24.10
0.49%
(0.24%)
—
42.00
Dividend per sh₹
17.31
16.39
17.31
18.10
17.91
16.72
18.06
19.28
17.97
17.29
46.50
(0.70%)
(0.52%)
—
14.83
Div yield (avg)%
22.98
25.33
22.87
25.69
24.58
25.49
27.06
29.77
30.08
27.38
7.81
27.38
25.59
80
29.09
Payout ratio%
18.61
20.37
17.50
17.91
16.36
18.54
19.98
18.39
21.19
20.48
22.75
19.98
18.57
57
81.80
Shares (diluted)M
73.99
83.06
84.79
90.70
102.3
112.9
127.6
136.4
137.5
127.3
81.25
4.46%
5.06%
19
17.70
Buyback yield%
7.28
6.78
6.02
5.76
7.10
8.51
6.17
9.04
10.59
10.79
11.88
9.04
7.19
57
1.620
D/E ratiox
1.370
1.177
1.133
0.986
1.005
0.968
1.043
1.127
1.158
1.080
1.414
1.080
1.103
70
5.740
Enterprise value₹B
7.713
7.069
7.463
6.751
6.823
7.512
7.479
7.174
6.433
6.387
6.767
(1.31%)
(1.39%)
13
2.971
LT debt₹B
8.510
9.420
9.742
11.11
12.27
13.87
12.81
12.75
12.13
13.45
5.939
1.85%
5.32%
91
Revenue
₹6.134B
6.71%
1.00×
Cost of revenue
₹4.294B
6.72%
1.00×
Operating expenses
₹1.135B
7.38%
1.06×
Spread over hurdle
(9.31%)