1.472
Revenue₹B
1.137
1.177
1.221
1.298
1.386
1.467
1.534
1.624
1.743
1.860
1.560
6.06%
5.55%
54
17.27
Revenue growth%
8.89
7.82
8.72
5.76
7.90
8.57
10.89
12.44
11.02
13.91
15.44
11.02
8.80
91
4.99
Gross margin%
23.18
20.78
21.71
22.75
25.34
25.83
24.35
25.58
27.10
28.98
29.75
25.83
24.85
79
21.26
Operating margin%
10.58
8.20
10.38
12.49
13.20
13.77
12.93
10.29
11.04
10.97
26.07
11.04
11.00
47
23.22
Net margin%
12.98
15.93
16.37
15.53
17.79
14.88
16.95
14.03
14.58
16.76
27.31
14.88
15.73
21
32.13
P/E ratio (avg)x
43.19
48.81
55.04
57.32
63.31
72.13
72.05
77.78
75.44
75.90
23.52
75.44
67.68
40
18.39
EV/EBITx
22.75
23.46
25.28
23.36
20.87
21.85
22.25
19.52
18.25
18.38
21.37
19.52
22.05
68
7.35
FCF yield (avg)%
8.85
9.05
8.78
9.25
11.48
14.45
14.36
12.48
13.35
14.64
3.01
14.36
11.98
45
5.63
FCF margin%
8.52
10.62
12.91
14.72
15.33
17.05
16.43
18.29
17.27
16.20
26.82
17.05
15.76
20
1.730
FCF / Net incomex
1.800
1.876
2.063
2.004
2.118
2.296
2.336
2.435
2.642
2.678
0.540
2.435
2.207
64
27.62
ROIC%
0.40
1.83
3.71
4.39
6.23
4.74
6.97
5.91
4.90
7.33
20.96
5.91
4.82
33
2.74
Return on equity%
17.02
16.74
19.74
21.19
19.55
20.90
23.72
23.49
22.13
22.59
27.96
22.59
21.05
87
20.32
Return on assets%
19.66
19.33
19.44
17.07
14.97
16.95
17.76
16.48
15.39
14.95
10.72
16.48
17.01
54
5.95
EPS₹
8.96
10.05
9.47
8.60
8.50
8.38
8.82
7.95
8.27
8.90
6.15
0.92%
(0.17%)
—
25.78
EPS growth%
29.10
28.04
28.52
30.13
31.03
31.44
28.44
28.98
26.19
28.61
7.73
28.61
28.79
52
10.07
Bookvalue per sh₹
5.72
6.13
5.48
4.95
5.04
5.22
5.28
4.68
5.06
5.35
8.25
1.20%
(1.93%)
—
6.89
FCF per share₹
15.27
16.16
18.10
20.44
20.76
21.97
22.68
25.45
30.21
32.06
4.56
9.08%
9.59%
—
8.22
Dividend per sh₹
5.73
5.88
6.09
6.90
7.31
8.12
9.49
9.72
9.59
10.81
5.30
8.16%
8.66%
—
7.05
Div yield (avg)%
15.44
13.93
16.78
19.47
17.10
14.37
13.88
11.47
9.48
10.91
12.70
11.47
14.15
28
29.95
Payout ratio%
17.15
17.70
15.89
15.60
17.27
15.39
15.51
16.35
18.45
21.31
6.06
16.35
16.75
88
134.8
Shares (diluted)M
105.4
96.20
91.46
81.12
88.26
82.91
86.87
88.62
81.13
88.67
140.0
0.09%
(1.80%)
37
23.02
Buyback yield%
6.42
3.62
2.87
5.82
3.47
3.65
1.81
0.99
2.37
2.50
23.58
2.37
3.17
9
1.202
D/E ratiox
0.322
0.301
0.277
0.280
0.278
0.307
0.337
0.320
0.323
0.342
1.470
0.323
0.313
13
2.184
Enterprise value₹B
2.333
2.266
2.490
2.488
2.696
2.601
2.623
2.607
2.582
2.818
1.412
0.89%
1.63%
33
0.484
LT debt₹B
1.080
1.170
1.130
1.203
1.096
0.993
0.947
0.851
0.785
0.733
1.492
(7.73%)
(3.85%)
82
Revenue
₹1.860B
5.55%
1.00×
Cost of revenue
₹1.302B
5.55%
1.00×
Operating expenses
₹328.0M
6.07%
1.05×
Goodwill & intangibles
17.74%
Cash and investments
17.20%
Spread over hurdle
(8.76%)