1.941
Revenue₹B
1.390
1.531
1.653
1.810
1.959
2.089
2.241
2.479
2.741
2.991
1.993
8.83%
8.78%
34
25.77
Revenue growth%
0.40
0.40
1.37
0.40
0.90
2.86
1.93
3.02
2.22
0.40
7.52
2.22
1.13
73
23.21
Gross margin%
13.77
13.91
16.08
18.80
16.71
17.00
18.90
21.06
19.41
18.87
13.57
18.90
17.90
26
12.85
Operating margin%
4.83
5.86
5.67
7.39
8.24
7.07
9.97
12.66
14.83
16.52
5.66
12.66
7.81
85
7.69
Net margin%
27.43
29.65
30.29
29.74
26.92
24.78
22.97
20.43
20.55
23.20
17.28
22.97
25.85
88
21.87
P/E ratio (avg)x
37.90
41.59
45.72
46.87
56.07
61.24
70.28
79.10
80.47
83.64
10.62
79.10
58.65
59
17.98
EV/EBITx
16.47
17.03
15.23
16.37
17.60
18.51
20.18
20.24
17.57
15.41
23.72
18.51
17.30
48
11.13
FCF yield (avg)%
16.66
17.49
17.68
17.65
20.19
18.57
16.25
16.59
17.89
17.42
26.27
17.42
17.57
27
7.79
FCF margin%
27.65
27.48
30.00
30.36
28.27
26.63
28.94
31.57
32.47
30.01
19.95
30.01
29.47
45
1.202
FCF / Net incomex
0.340
0.381
0.363
0.394
0.426
0.481
0.518
0.507
0.568
0.591
1.428
0.518
0.453
75
11.49
ROIC%
23.61
25.27
26.67
26.88
24.09
27.04
27.68
29.76
27.97
27.28
22.10
27.68
26.96
14
21.26
Return on equity%
22.39
22.37
20.32
19.67
21.59
22.96
21.14
18.80
18.49
16.76
5.09
18.80
20.73
48
4.36
Return on assets%
13.96
16.87
14.59
12.93
15.80
15.28
15.97
16.95
17.54
17.00
5.23
16.95
15.89
7
1.71
EPS₹
9.81
10.35
10.52
9.82
9.99
9.46
10.45
11.77
13.41
13.68
1.79
6.49%
4.79%
—
9.48
EPS growth%
9.78
7.69
5.04
7.70
8.71
10.96
9.63
8.37
8.87
6.04
2.50
8.87
8.54
21
3.93
Bookvalue per sh₹
3.43
3.88
3.89
4.40
4.64
5.44
5.81
6.17
6.91
7.33
6.16
9.55%
7.72%
—
4.56
FCF per share₹
1.78
1.76
1.59
1.49
1.50
1.44
1.55
1.41
1.32
1.41
4.92
(1.29%)
(2.34%)
—
3.65
Dividend per sh₹
5.31
6.09
6.81
7.16
8.48
8.24
8.73
8.65
10.22
10.78
7.58
4.92%
7.51%
—
14.05
Div yield (avg)%
18.19
20.04
21.24
23.08
20.32
20.43
22.10
22.32
19.63
19.36
24.71
20.43
20.38
27
20.88
Payout ratio%
10.56
10.29
10.72
11.91
11.64
9.71
12.53
10.56
9.45
11.80
28.30
10.56
10.64
27
230.0
Shares (diluted)M
256.7
266.5
288.7
295.3
336.6
326.9
368.1
406.0
394.3
459.7
228.1
6.43%
7.23%
56
14.05
Buyback yield%
10.82
12.22
11.08
12.38
14.38
15.05
14.62
17.21
20.10
20.85
29.58
17.21
14.50
10
0.759
D/E ratiox
1.250
1.168
1.218
1.186
1.216
1.360
1.435
1.455
1.396
1.477
1.360
1.435
1.305
20
1.118
Enterprise value₹B
1.716
1.835
1.756
1.607
1.644
1.527
1.376
1.349
1.284
1.165
1.584
(6.65%)
(4.00%)
10
2.343
LT debt₹B
1.926
2.125
2.278
2.501
2.449
2.863
3.328
3.895
4.146
4.177
2.738
11.27%
9.45%
47
Revenue
₹2.991B
8.78%
1.00×
Cost of revenue
₹1.951B
8.78%
1.00×
Operating expenses
₹630.2M
8.47%
0.97×
Goodwill & intangibles
16.89%
Spread over hurdle
37.11%