2.808
Revenue₹B
6.262
6.531
6.683
6.756
7.015
7.028
7.323
7.464
7.764
7.813
2.888
2.18%
2.66%
76
27.38
Revenue growth%
17.18
17.14
16.79
16.48
14.46
14.50
17.11
14.45
12.50
12.96
3.42
14.45
15.49
31
15.33
Gross margin%
11.65
9.36
6.77
8.67
5.80
5.71
3.43
6.27
4.27
1.44
29.90
4.27
6.03
49
11.76
Operating margin%
5.88
5.16
6.70
5.62
3.84
1.79
4.68
7.25
9.92
8.98
18.52
7.25
5.75
15
12.80
Net margin%
7.60
5.86
3.67
5.06
5.26
5.37
4.73
4.02
4.93
4.18
17.43
4.73
5.00
54
21.42
P/E ratio (avg)x
12.40
12.95
14.08
13.21
11.92
13.41
14.13
15.23
15.35
15.07
11.20
15.07
13.75
14
24.25
EV/EBITx
9.431
10.27
10.24
9.082
9.608
8.977
9.450
9.094
7.950
7.125
19.39
8.977
9.262
83
16.06
FCF yield (avg)%
16.73
14.74
11.99
13.27
11.37
9.14
6.87
9.27
7.88
6.57
3.32
7.88
10.32
36
26.69
FCF margin%
0.40
0.64
1.88
4.05
1.11
0.40
0.40
2.23
3.26
6.01
26.08
2.23
1.49
63
0.903
FCF / Net incomex
0.942
0.895
0.841
0.771
0.814
0.815
0.708
0.617
0.641
0.619
1.332
0.641
0.792
91
3.55
ROIC%
24.39
23.92
22.23
23.76
25.10
23.73
25.38
26.90
29.42
31.08
16.27
26.90
24.75
50
19.68
Return on equity%
14.37
16.22
17.58
18.09
15.59
15.01
12.14
13.33
12.83
15.45
20.23
13.33
15.23
25
18.69
Return on assets%
18.45
21.19
20.22
18.63
20.67
19.98
19.99
18.78
20.41
18.65
27.86
19.98
19.99
75
83.41
EPS₹
148.17
151.49
137.16
147.55
155.07
146.98
140.96
156.40
161.87
160.50
88.96
0.69%
0.64%
—
12.97
EPS growth%
25.34
22.44
20.94
22.38
24.17
26.13
24.26
21.62
19.50
18.24
21.93
21.62
22.41
41
49.21
Bookvalue per sh₹
125.94
120.35
114.55
110.51
127.99
127.19
146.28
140.91
148.40
162.91
29.90
4.94%
4.12%
—
74.46
FCF per share₹
50.69
54.48
49.23
47.16
42.24
40.40
40.24
43.36
46.42
42.88
31.70
0.30%
(1.81%)
—
76.52
Dividend per sh₹
127.42
141.06
144.70
145.57
143.02
150.09
150.35
169.09
167.28
168.18
95.26
3.29%
3.99%
—
13.03
Div yield (avg)%
27.22
28.46
30.40
31.27
29.90
30.99
33.89
36.00
35.02
34.55
24.24
34.55
31.13
76
11.61
Payout ratio%
6.52
9.16
8.61
8.54
9.26
9.98
10.50
8.38
7.87
6.01
6.99
8.38
8.57
18
20.34
Shares (diluted)M
17.86
17.23
17.01
15.54
15.31
14.83
14.38
12.87
13.67
12.95
19.79
(3.29%)
(4.04%)
76
13.92
Buyback yield%
28.48
26.02
26.87
25.26
27.66
26.57
25.80
26.41
25.98
26.39
21.14
26.39
26.40
9
0.544
D/E ratiox
0.219
0.199
0.220
0.204
0.189
0.174
0.174
0.192
0.192
0.196
1.597
0.192
0.194
79
0.400
Enterprise value₹B
11.26
12.06
12.02
11.80
12.65
13.12
14.49
16.41
16.58
16.23
4.032
5.12%
4.51%
51
2.895
LT debt₹B
5.112
5.010
5.322
5.774
6.241
6.262
5.447
5.930
5.425
5.042
4.635
(4.18%)
(0.41%)
72
Revenue
₹7.813B
2.66%
1.00×
Cost of revenue
₹4.812B
2.71%
1.00×
Operating expenses
₹964.5M
2.71%
1.00×
Goodwill & intangibles
16.21%
Cash and investments
15.45%
Property and equipment
15.36%
Spread over hurdle
11.00%