1.872
Revenue₹B
1.760
1.914
2.069
2.181
2.362
2.495
2.662
2.839
3.011
3.154
1.978
5.95%
6.72%
9
20.04
Revenue growth%
7.44
4.95
5.84
7.93
8.29
10.85
8.08
8.48
6.62
7.54
7.69
8.08
7.73
11
15.47
Gross margin%
18.75
21.48
19.55
17.89
19.02
18.84
18.93
20.08
21.32
19.93
22.95
19.93
19.29
59
2.54
Operating margin%
14.77
16.12
14.79
17.06
17.62
19.50
21.42
22.92
22.37
24.28
5.85
22.37
18.56
45
3.25
Net margin%
17.32
18.59
18.63
21.61
24.06
25.75
23.57
24.58
27.25
24.26
4.82
24.58
23.81
85
35.13
P/E ratio (avg)x
47.00
51.23
55.73
53.22
61.03
66.11
72.86
80.63
83.50
79.86
32.35
79.86
63.57
53
27.20
EV/EBITx
31.03
33.30
36.00
40.96
44.65
43.33
48.88
50.48
57.60
57.98
33.81
50.48
43.99
27
21.64
FCF yield (avg)%
21.34
19.61
17.53
14.95
14.53
16.59
17.36
19.50
22.03
20.12
28.47
19.50
18.51
43
12.32
FCF margin%
19.85
18.89
16.90
14.75
17.56
14.58
12.31
9.39
11.39
9.86
22.22
11.39
14.67
7
1.147
FCF / Net incomex
1.043
1.199
1.180
1.331
1.477
1.655
1.853
2.120
2.357
2.775
1.158
2.120
1.566
35
5.70
ROIC%
24.48
24.74
25.86
26.10
28.25
29.06
26.73
27.84
28.62
28.37
2.17
28.37
27.28
30
14.13
Return on equity%
16.12
14.15
15.47
18.34
16.23
15.07
14.46
12.49
12.15
14.09
6.58
14.09
14.76
28
18.61
Return on assets%
10.97
9.86
10.32
12.43
15.00
13.13
15.93
14.56
12.87
11.57
5.61
13.13
12.65
25
17.27
EPS₹
109.07
114.69
112.95
126.65
133.19
123.67
112.06
105.89
107.45
108.07
17.82
(4.09%)
(0.22%)
—
9.18
EPS growth%
12.90
12.47
14.02
16.23
17.38
20.25
18.07
16.38
14.93
12.31
28.31
16.38
15.58
74
49.70
Bookvalue per sh₹
40.33
42.05
40.37
38.00
35.33
34.36
32.63
36.78
36.31
39.08
20.16
2.04%
0.19%
—
77.08
FCF per share₹
15.58
16.51
17.20
18.46
18.41
18.22
18.10
16.00
14.92
13.79
104.51
(5.62%)
(1.91%)
—
35.69
Dividend per sh₹
130.63
146.74
143.70
140.57
138.37
137.32
159.84
168.09
170.02
195.83
86.45
7.19%
5.27%
—
22.32
Div yield (avg)%
9.24
8.23
7.31
5.21
3.24
3.15
3.02
3.37
4.05
4.95
19.90
3.37
4.50
62
11.63
Payout ratio%
11.09
12.38
10.93
13.60
11.35
13.14
15.57
16.56
15.68
13.16
24.69
15.57
13.15
57
14.82
Shares (diluted)M
18.39
21.42
25.34
26.99
28.88
30.57
31.77
33.93
34.39
40.69
15.30
7.10%
8.96%
61
27.41
Buyback yield%
22.47
21.17
23.48
21.40
23.36
23.48
21.82
23.19
22.07
21.34
21.13
22.07
22.27
84
0.128
D/E ratiox
0.660
0.727
0.842
0.813
0.823
0.852
0.984
1.063
1.149
1.282
0.571
1.063
0.847
12
1.362
Enterprise value₹B
0.987
1.054
1.129
1.169
1.216
1.362
1.625
1.789
1.807
2.100
1.400
11.54%
9.13%
62
1.461
LT debt₹B
2.633
2.606
2.873
3.123
3.456
3.912
4.461
4.233
4.348
4.404
3.546
4.97%
5.29%
19
Revenue
₹3.154B
6.72%
1.00×
Cost of revenue
₹1.947B
6.65%
0.99×
Operating expenses
₹439.4M
6.83%
1.01×
Spread over hurdle
27.36%