0.941
Revenue₹B
1.303
1.379
1.441
1.571
1.670
1.769
1.916
2.036
2.179
2.325
0.966
6.84%
6.79%
23
6.49
Revenue growth%
18.03
19.58
20.83
19.88
19.59
19.05
19.41
20.97
20.53
17.90
24.95
19.41
19.58
72
14.95
Gross margin%
16.80
15.95
13.68
13.79
13.08
15.96
14.95
13.11
12.26
13.28
6.90
13.28
13.73
26
6.55
Operating margin%
3.78
3.83
5.07
2.63
1.19
0.40
0.40
0.40
1.84
3.84
27.44
0.40
2.23
22
11.58
Net margin%
13.42
14.82
13.72
16.61
19.45
17.73
19.49
19.35
19.13
18.18
10.01
19.13
17.96
10
21.65
P/E ratio (avg)x
11.75
12.31
14.01
14.79
14.65
14.32
16.19
16.81
19.33
20.31
7.655
16.81
14.72
92
19.69
EV/EBITx
48.36
50.84
52.18
53.95
61.84
74.03
79.90
80.44
88.88
105.1
26.24
80.44
67.94
81
22.08
FCF yield (avg)%
19.50
19.60
18.42
16.99
14.83
16.01
18.89
20.10
18.61
16.12
22.09
18.61
18.51
86
3.83
FCF margin%
31.97
31.62
29.73
26.80
26.36
27.77
30.19
32.28
34.89
33.73
15.44
32.28
30.91
94
0.261
FCF / Net incomex
0.231
0.208
0.190
0.196
0.188
0.178
0.177
0.174
0.188
0.168
1.138
0.177
0.188
17
5.90
ROIC%
15.45
17.90
17.47
19.63
22.45
22.37
24.49
23.01
24.66
24.21
29.05
24.21
22.41
71
16.47
Return on equity%
30.54
31.29
32.37
29.70
29.63
28.51
29.15
27.75
26.13
25.15
11.16
27.75
29.39
26
21.68
Return on assets%
17.27
18.78
20.48
18.41
16.79
18.17
17.40
18.27
20.46
22.57
10.27
18.27
18.34
60
99.74
EPS₹
72.28
78.30
91.75
98.58
108.32
110.66
126.45
130.97
122.46
142.28
110.57
5.61%
6.76%
—
14.29
EPS growth%
19.02
20.22
20.38
23.23
25.84
27.51
25.43
27.17
26.83
29.61
12.65
27.17
25.64
14
60.73
Bookvalue per sh₹
182.19
188.30
176.07
167.32
173.53
188.04
173.39
168.53
178.71
177.82
251.08
0.49%
0.26%
—
194.63
FCF per share₹
172.84
177.56
211.53
221.23
234.09
251.46
290.17
283.43
339.53
332.47
169.47
7.27%
8.03%
—
241.40
Dividend per sh₹
242.88
268.26
258.97
282.34
301.17
321.54
365.27
417.58
424.52
430.91
94.02
7.43%
6.88%
—
11.22
Div yield (avg)%
6.78
9.35
9.85
8.00
5.67
4.65
2.94
3.70
4.27
4.43
21.41
4.27
5.16
54
21.69
Payout ratio%
23.94
26.86
25.50
28.15
30.01
27.53
29.31
31.94
30.71
29.81
11.16
29.81
28.73
30
11.49
Shares (diluted)M
9.345
9.609
9.546
9.127
8.001
7.177
7.237
6.328
6.341
5.648
11.69
(6.73%)
(5.21%)
51
21.07
Buyback yield%
27.17
25.10
27.57
25.22
26.48
28.14
25.63
24.07
26.88
27.79
24.05
26.88
26.68
61
0.168
D/E ratiox
0.424
0.367
0.394
0.333
0.292
0.314
0.328
0.317
0.306
0.325
1.043
0.317
0.327
31
1.325
Enterprise value₹B
2.811
3.087
3.381
3.362
3.313
3.161
3.036
2.995
3.080
2.897
0.708
(2.64%)
0.36%
94
0.386
LT debt₹B
0.593
0.618
0.641
0.584
0.647
0.670
0.725
0.732
0.822
0.907
2.749
7.00%
3.82%
25
Revenue
₹2.325B
6.79%
1.00×
Cost of revenue
₹1.539B
6.72%
0.99×
Operating expenses
₹430.5M
7.29%
1.05×
Goodwill & intangibles
14.11%
Spread over hurdle
(0.85%)