2.585
Revenue₹B
2.808
2.923
3.027
3.105
3.217
3.229
3.344
3.447
3.471
3.553
2.876
2.00%
2.63%
59
15.33
Revenue growth%
25.84
26.74
27.95
30.82
27.97
25.51
27.66
26.71
28.71
31.00
18.40
27.66
27.80
8
14.11
Gross margin%
19.41
17.66
19.55
22.31
22.33
19.92
19.28
16.47
17.73
17.97
4.65
17.97
19.34
82
14.76
Operating margin%
23.78
24.23
27.09
28.02
26.19
24.71
21.90
24.77
23.47
21.86
19.24
23.47
24.47
90
13.45
Net margin%
9.86
7.59
5.02
6.06
6.09
3.64
5.94
8.34
7.54
10.13
18.86
7.54
6.82
67
13.17
P/E ratio (avg)x
30.96
33.51
33.65
37.91
38.39
37.75
33.88
32.47
29.80
29.44
33.78
32.47
33.58
36
26.05
EV/EBITx
32.11
35.09
33.18
35.28
33.58
37.54
42.14
41.24
42.60
44.84
17.74
42.14
36.41
54
2.84
FCF yield (avg)%
30.51
31.17
29.65
32.15
31.42
32.28
32.19
29.22
26.24
24.22
11.49
29.22
30.84
85
17.84
FCF margin%
25.56
26.98
29.33
29.06
30.53
29.12
30.12
31.61
28.65
28.90
16.24
29.12
29.09
40
1.046
FCF / Net incomex
2.004
2.028
2.183
2.400
2.398
2.164
2.093
2.166
2.267
2.400
0.576
2.166
2.174
30
7.08
ROIC%
14.04
13.75
12.64
11.39
12.36
14.08
13.54
13.38
16.15
17.40
23.83
14.08
13.64
32
4.83
Return on equity%
4.95
2.03
0.40
0.78
0.40
0.40
3.18
5.13
7.67
8.28
25.83
5.13
2.61
30
8.49
Return on assets%
14.92
14.98
12.29
11.95
9.00
10.93
9.69
6.88
4.70
2.42
21.26
6.88
10.31
51
14.74
EPS₹
133.81
157.68
162.96
168.71
168.90
180.86
212.08
232.22
242.98
268.26
15.52
9.69%
8.90%
—
16.42
EPS growth%
20.31
17.83
16.19
16.17
14.20
16.47
15.55
17.97
20.04
22.26
25.50
17.97
17.15
27
35.18
Bookvalue per sh₹
21.07
23.67
25.39
27.40
27.12
30.44
33.42
35.92
33.05
30.45
53.79
2.34%
4.18%
—
73.57
FCF per share₹
78.36
74.00
81.91
85.15
80.42
74.98
77.97
88.89
95.72
94.82
32.48
3.35%
1.63%
—
16.53
Dividend per sh₹
112.73
118.62
128.47
139.60
135.02
142.19
155.51
183.53
175.99
172.86
64.97
5.06%
4.06%
—
19.51
Div yield (avg)%
8.39
10.88
12.10
10.45
11.28
11.55
12.48
13.08
13.11
15.05
25.84
13.08
11.82
91
20.35
Payout ratio%
27.13
26.13
27.60
30.19
28.63
30.09
27.23
27.24
25.76
25.77
22.58
27.23
27.23
87
9.984
Shares (diluted)M
8.766
8.420
7.732
7.429
7.788
7.746
8.292
8.546
7.633
8.165
9.815
0.95%
(0.28%)
50
27.64
Buyback yield%
5.78
4.32
3.74
5.96
7.96
6.87
5.89
8.54
6.91
7.28
7.59
6.91
6.41
48
1.366
D/E ratiox
1.281
1.282
1.299
1.400
1.416
1.322
1.282
1.239
1.253
1.277
1.017
1.277
1.282
65
1.830
Enterprise value₹B
2.382
2.359
2.609
2.628
2.974
3.217
3.402
3.773
4.353
4.237
1.448
7.33%
6.12%
90
0.160
LT debt₹B
1.889
1.782
2.014
2.232
2.493
2.746
2.854
2.869
3.199
3.340
1.093
6.02%
5.47%
86
Revenue
₹3.553B
2.63%
1.00×
Cost of revenue
₹2.487B
2.63%
1.00×
Operating expenses
₹649.9M
3.51%
1.09×
Goodwill & intangibles
17.56%
Spread over hurdle
(1.06%)