0.952
Revenue₹B
1.685
1.769
1.876
1.910
2.021
2.096
2.126
2.206
2.322
1.055
1.183
3.98%
3.66%
81
7.71
Revenue growth%
12.89
12.73
14.09
11.21
12.81
9.85
10.14
8.40
9.79
19.02
12.51
9.85
11.28
52
18.65
Gross margin%
18.91
19.75
20.77
21.01
21.57
21.23
22.33
22.58
21.28
17.94
27.59
21.57
21.12
13
26.02
Operating margin%
14.93
17.24
20.12
22.59
19.92
19.46
17.79
14.95
14.53
9.48
14.51
17.79
17.51
61
18.16
Net margin%
22.46
23.13
23.45
23.20
24.47
24.72
25.72
22.88
25.02
23.28
17.73
24.72
23.33
83
18.92
P/E ratio (avg)x
36.06
37.97
41.48
44.06
44.14
41.02
42.68
41.29
44.47
32.17
12.99
42.68
41.39
32
30.50
EV/EBITx
38.96
42.90
50.04
59.44
58.81
69.90
76.97
79.57
83.45
14.75
6.440
76.97
59.12
62
19.58
FCF yield (avg)%
8.71
8.18
7.76
9.41
8.25
11.17
12.16
13.02
10.39
14.94
3.18
11.17
9.15
6
23.95
FCF margin%
30.16
32.23
33.00
31.39
28.45
30.85
33.05
31.37
32.98
10.81
8.08
31.37
31.38
24
0.873
FCF / Net incomex
1.635
1.478
1.449
1.287
1.111
1.043
0.938
0.835
0.756
0.965
0.162
0.938
1.199
21
11.25
ROIC%
6.48
7.29
9.27
10.39
9.86
8.97
9.08
10.34
9.85
29.39
12.52
9.85
9.18
49
17.94
Return on equity%
17.11
16.15
16.26
14.87
14.40
14.13
14.59
16.13
16.26
11.70
8.97
14.59
16.14
81
8.85
Return on assets%
14.43
13.92
13.73
12.87
12.74
15.25
17.07
15.35
14.39
8.37
6.29
15.25
14.16
84
8.26
EPS₹
32.76
32.67
37.90
39.57
39.17
40.33
42.04
50.18
53.16
9.09
10.13
6.08%
5.95%
—
19.60
EPS growth%
22.44
20.38
19.15
18.02
18.29
19.55
20.30
22.20
25.18
22.91
5.78
20.30
20.34
45
33.65
Bookvalue per sh₹
17.36
17.49
17.36
15.35
14.18
13.71
12.94
12.43
10.98
17.49
6.00
(6.48%)
(4.19%)
—
30.36
FCF per share₹
45.97
45.42
53.93
55.79
61.60
59.73
66.03
70.94
70.43
8.87
24.35
4.77%
5.91%
—
34.88
Dividend per sh₹
25.36
26.28
27.64
30.50
34.12
35.50
39.58
39.35
37.50
28.06
27.76
4.22%
5.58%
—
26.13
Div yield (avg)%
18.93
16.80
16.05
18.95
19.62
19.61
22.15
23.75
26.33
21.70
22.77
22.15
19.61
91
2.90
Payout ratio%
28.40
26.62
23.93
26.10
26.33
23.91
23.44
21.67
22.18
12.00
13.39
23.44
25.01
71
18.10
Shares (diluted)M
25.35
28.21
31.11
33.76
36.92
38.16
41.66
38.05
40.26
18.16
18.31
3.58%
7.30%
77
2.03
Buyback yield%
2.73
3.15
0.91
0.40
3.11
1.18
0.48
0.40
0.40
7.23
23.55
0.48
1.05
22
0.829
D/E ratiox
0.671
0.669
0.749
0.722
0.814
0.865
0.991
1.066
1.083
1.087
1.689
0.991
0.781
30
0.847
Enterprise value₹B
0.765
0.708
0.643
0.587
0.644
0.649
0.626
0.663
0.669
1.583
1.448
2.66%
(0.68%)
26
0.215
LT debt₹B
0.583
0.571
0.627
0.705
0.807
0.840
0.953
1.044
1.216
0.946
0.586
11.52%
8.61%
74
Revenue
₹2.322B
3.66%
1.00×
Cost of revenue
₹1.300B
3.62%
1.00×
Operating expenses
₹467.6M
3.64%
1.00×
Cash and investments
19.78%
Spread over hurdle
46.26%