1.007
Revenue₹B
2.414
2.454
2.558
2.570
2.650
2.774
2.852
2.886
2.974
3.117
1.099
3.30%
2.91%
51
20.65
Revenue growth%
20.46
22.67
20.88
23.67
21.26
20.11
22.05
21.69
23.47
20.59
7.99
21.69
21.47
11
26.70
Gross margin%
14.12
14.37
15.41
17.54
16.74
19.26
17.59
18.46
18.55
17.28
3.01
18.46
17.41
41
5.45
Operating margin%
6.97
6.87
8.24
7.42
7.64
8.00
6.01
5.13
5.09
2.27
2.77
5.13
6.92
46
13.97
Net margin%
11.29
10.14
13.09
15.64
17.17
15.41
13.22
11.93
11.40
12.58
11.14
12.58
12.83
23
25.26
P/E ratio (avg)x
57.14
59.01
64.20
72.69
73.95
74.90
88.84
99.25
116.8
141.8
10.84
99.25
74.42
84
36.26
EV/EBITx
11.13
13.55
16.49
16.21
19.03
22.41
26.54
28.50
32.05
37.53
20.07
28.50
20.72
17
16.34
FCF yield (avg)%
11.82
14.36
13.48
13.95
12.84
15.59
15.38
13.32
12.35
11.29
13.84
13.32
13.40
6
18.69
FCF margin%
13.37
10.55
11.25
13.96
16.21
14.20
13.63
12.94
13.74
13.62
4.99
13.63
13.62
26
0.255
FCF / Net incomex
1.842
1.772
1.798
1.878
2.150
2.459
2.842
3.285
3.299
3.654
0.735
3.285
2.304
94
29.61
ROIC%
15.44
16.76
15.73
13.39
13.85
12.94
11.78
12.40
12.60
12.95
25.46
12.60
13.17
36
3.26
Return on equity%
24.08
21.29
22.59
24.36
25.30
24.37
22.51
23.94
23.07
24.82
8.04
23.94
24.01
91
4.93
Return on assets%
6.00
8.40
5.66
5.02
5.52
4.20
6.31
3.32
3.05
2.83
28.78
3.32
5.27
12
64.18
EPS₹
59.61
55.64
57.11
53.17
58.18
53.31
49.00
48.34
44.17
48.57
70.90
(3.55%)
(2.71%)
—
8.29
EPS growth%
19.30
20.81
22.73
22.27
22.04
23.56
23.16
21.81
22.29
25.23
16.29
23.16
22.28
83
68.52
Bookvalue per sh₹
20.02
19.59
18.09
19.94
21.61
22.47
24.77
22.82
21.57
21.34
73.31
(0.25%)
0.17%
—
60.06
FCF per share₹
63.66
67.68
66.47
63.64
61.73
64.02
65.69
75.03
71.18
69.30
16.00
2.34%
1.70%
—
23.34
Dividend per sh₹
40.90
41.49
42.54
39.77
40.25
36.84
33.95
36.77
39.62
41.49
55.12
0.61%
(0.09%)
—
25.85
Div yield (avg)%
24.80
25.91
25.72
22.81
21.67
19.18
19.55
20.53
23.46
25.01
23.50
20.53
23.13
51
8.93
Payout ratio%
0.40
0.40
0.40
0.40
2.33
4.86
5.12
3.73
1.42
3.95
2.99
3.95
1.88
62
13.34
Shares (diluted)M
18.68
18.53
19.68
18.55
20.99
23.93
26.85
29.03
31.18
35.96
12.89
11.37%
7.77%
50
6.84
Buyback yield%
27.39
27.78
25.88
25.23
27.73
27.43
25.10
26.57
29.35
27.61
25.33
27.43
27.41
45
1.183
D/E ratiox
0.784
0.854
0.742
0.773
0.801
0.768
0.787
0.763
0.825
0.774
1.746
0.774
0.779
20
0.176
Enterprise value₹B
1.420
1.299
1.337
1.401
1.283
1.442
1.532
1.614
1.668
1.583
2.343
4.29%
0.55%
82
0.988
LT debt₹B
1.054
1.065
0.993
1.025
1.085
1.132
1.098
1.049
0.924
0.958
2.388
(2.45%)
(1.21%)
91
Revenue
₹3.117B
2.91%
1.00×
Cost of revenue
₹1.957B
2.51%
0.96×
Operating expenses
₹785.6M
3.51%
1.06×
Spread over hurdle
(8.03%)