8.008
Revenue₹B
35.68
36.19
37.56
37.97
38.45
40.01
41.24
42.49
44.03
43.83
8.716
2.65%
2.40%
89
5.85
Revenue growth%
4.92
3.90
3.72
3.26
1.40
4.27
2.93
0.40
1.00
0.40
7.64
1.00
3.10
10
16.71
Gross margin%
21.51
19.39
20.58
19.83
17.46
19.38
20.97
22.38
23.00
22.15
28.54
22.15
20.77
17
5.68
Operating margin%
8.61
11.49
12.57
13.91
12.81
13.48
11.65
9.65
11.18
11.03
22.92
11.18
11.57
55
29.72
Net margin%
7.25
6.65
6.36
3.94
6.80
5.49
5.73
8.00
8.07
8.85
15.35
8.00
6.73
10
6.149
P/E ratio (avg)x
11.72
10.61
10.55
10.57
11.66
10.47
9.510
8.728
8.704
9.387
37.01
9.387
10.51
14
27.32
EV/EBITx
19.76
21.52
19.54
21.32
22.55
20.63
23.32
23.27
24.36
22.92
9.534
23.27
22.04
61
21.31
FCF yield (avg)%
3.68
3.35
5.27
2.64
4.28
4.07
6.21
8.06
8.50
6.37
16.68
6.37
4.78
45
18.88
FCF margin%
32.53
31.81
33.62
31.80
29.62
32.07
30.59
28.15
25.98
24.78
28.84
28.15
31.19
58
1.539
FCF / Net incomex
0.139
0.157
0.164
0.166
0.185
0.182
0.186
0.206
0.194
0.206
0.114
0.194
0.183
15
27.85
ROIC%
12.85
10.53
8.04
8.06
5.96
7.51
5.52
2.64
3.00
1.63
2.52
3.00
6.73
75
15.95
Return on equity%
34.53
36.23
38.55
35.66
32.80
35.29
36.81
36.80
39.19
41.64
12.99
36.81
36.51
54
23.57
Return on assets%
19.01
20.45
19.36
17.44
19.62
18.19
16.02
14.72
16.11
15.26
12.33
16.02
17.82
89
263.81
EPS₹
330.81
307.00
353.10
383.20
371.67
394.25
419.90
385.56
437.58
482.28
282.34
5.35%
4.20%
—
6.74
EPS growth%
15.17
12.90
10.87
8.99
11.68
13.32
13.22
10.77
11.65
8.68
5.92
11.65
11.66
9
296.42
Bookvalue per sh₹
365.43
379.62
385.80
380.59
352.04
323.80
316.27
303.84
289.50
249.22
88.65
(6.68%)
(3.71%)
—
196.86
FCF per share₹
463.43
473.64
509.93
525.86
530.82
570.57
545.30
618.74
599.49
693.69
297.42
5.50%
5.41%
—
288.19
Dividend per sh₹
141.55
151.77
177.55
180.41
182.94
183.41
197.61
191.72
217.94
242.75
134.87
5.82%
5.25%
—
18.30
Div yield (avg)%
14.18
16.94
16.62
16.20
16.08
14.06
12.92
10.68
10.82
11.34
23.76
11.34
14.12
76
4.20
Payout ratio%
14.91
14.90
15.06
12.96
11.56
11.38
13.20
14.27
13.61
15.51
5.23
13.61
13.94
34
91.64
Shares (diluted)M
119.6
109.7
116.8
118.3
130.9
146.8
138.0
145.5
147.8
142.9
95.45
1.77%
3.02%
34
21.78
Buyback yield%
2.42
4.05
6.36
5.22
7.38
9.07
10.14
9.59
9.09
8.58
12.35
9.09
7.98
86
0.888
D/E ratiox
2.590
3.061
2.917
3.172
3.739
4.225
4.490
4.406
5.085
5.089
1.279
4.490
3.982
32
16.87
Enterprise value₹B
24.94
24.70
26.52
32.05
31.60
35.77
40.94
45.04
44.64
53.28
35.30
11.02%
8.00%
23
7.312
LT debt₹B
29.73
27.11
24.77
24.89
22.56
24.18
27.36
27.72
25.39
26.51
38.58
3.28%
(0.75%)
23
Revenue
₹43.83B
2.40%
1.00×
Cost of revenue
₹22.78B
2.39%
1.00×
Operating expenses
₹9.691B
2.09%
0.97×
Cash and investments
17.58%
Property and equipment
16.55%
Spread over hurdle
12.14%