1.152
Revenue₹B
1.289
1.385
1.430
1.522
1.588
1.699
1.761
1.894
2.025
2.159
1.236
6.34%
6.05%
34
25.26
Revenue growth%
9.19
10.56
10.38
8.96
10.62
8.83
8.08
9.76
8.75
11.51
14.96
8.83
9.48
17
15.78
Gross margin%
8.59
6.63
4.96
2.07
2.86
1.56
2.55
4.16
2.81
4.89
19.65
2.81
3.51
42
15.96
Operating margin%
7.97
10.79
13.22
15.55
14.64
17.19
18.86
16.15
18.32
21.00
2.77
18.32
15.85
81
22.59
Net margin%
21.39
20.97
18.67
16.06
17.49
14.70
17.39
16.39
19.31
18.46
17.67
17.39
17.98
18
10.26
P/E ratio (avg)x
22.16
24.15
26.40
30.81
32.89
35.34
35.03
34.29
35.48
33.52
35.69
35.03
33.20
9
13.94
EV/EBITx
11.48
11.13
10.82
9.814
8.654
7.630
6.904
7.487
7.829
7.997
14.74
7.630
8.326
18
27.69
FCF yield (avg)%
27.22
28.95
29.81
29.36
32.04
30.62
31.93
31.61
29.84
32.29
3.85
31.61
30.23
5
4.36
FCF margin%
19.99
18.03
19.77
19.73
20.93
19.19
17.00
19.74
22.01
22.39
28.87
19.74
19.76
19
1.547
FCF / Net incomex
0.802
0.778
0.858
0.938
0.875
1.000
1.144
1.162
1.124
1.107
0.439
1.124
0.969
11
5.41
ROIC%
9.00
7.72
10.36
13.01
13.83
16.13
13.29
13.11
11.10
12.42
28.98
13.11
12.72
47
15.59
Return on equity%
18.58
19.59
20.80
19.13
17.66
20.63
18.85
21.55
23.17
25.81
5.78
21.55
20.11
80
15.40
Return on assets%
20.44
20.67
19.23
20.05
17.33
14.89
15.39
16.81
15.44
17.79
7.74
15.44
17.56
57
17.35
EPS₹
16.73
16.24
16.80
19.21
22.31
22.41
24.19
24.56
25.28
29.61
19.00
5.83%
6.14%
—
5.48
EPS growth%
22.32
22.18
24.32
21.49
21.55
21.68
19.19
18.16
18.35
19.76
19.55
19.19
21.52
26
28.80
Bookvalue per sh₹
8.45
9.40
10.51
10.96
12.06
11.76
11.88
11.21
12.55
13.92
34.59
2.90%
6.19%
—
33.65
FCF per share₹
9.44
9.57
9.84
9.02
9.64
8.32
8.90
8.63
8.51
7.49
19.43
(4.93%)
(2.71%)
—
8.13
Dividend per sh₹
34.23
38.95
43.37
48.49
52.94
52.42
53.29
62.45
60.78
62.60
9.16
3.41%
6.83%
—
12.75
Div yield (avg)%
4.15
6.70
7.67
5.12
4.89
2.79
2.73
5.57
6.20
9.03
4.98
5.57
5.34
29
12.75
Payout ratio%
4.82
2.51
4.62
7.17
8.62
7.14
4.57
4.47
3.64
4.89
14.20
4.57
4.72
35
14.21
Shares (diluted)M
14.30
14.54
15.20
16.74
15.80
14.14
14.87
15.06
13.97
14.33
14.65
(1.93%)
0.36%
82
13.22
Buyback yield%
31.97
30.10
28.31
27.34
26.41
29.04
29.49
26.56
28.20
28.65
14.25
28.65
28.48
73
0.699
D/E ratiox
1.088
1.216
1.330
1.423
1.594
1.710
1.777
1.702
1.512
1.557
1.169
1.702
1.535
6
0.706
Enterprise value₹B
0.815
0.834
0.801
0.903
0.960
1.018
0.982
0.955
0.910
1.028
1.138
1.39%
2.78%
84
0.585
LT debt₹B
1.528
1.694
1.722
2.004
1.998
2.179
2.111
2.394
2.604
2.618
1.135
5.55%
6.62%
5
Revenue
₹2.159B
6.05%
1.00×
Cost of revenue
₹1.213B
6.33%
1.03×
Operating expenses
₹202.5M
4.41%
0.86×
Cash and investments
17.81%
Return on capital
124.52%
Spread over hurdle
110.08%