41.20
Revenue₹B
26.92
29.25
32.11
34.92
38.22
41.38
45.26
49.03
53.71
57.70
44.70
8.59%
8.65%
89
6.28
Revenue growth%
4.11
6.51
6.09
4.24
3.96
5.67
5.85
6.54
9.03
7.92
8.83
6.54
5.97
69
8.61
Gross margin%
23.92
26.57
23.81
22.00
24.56
23.15
23.53
23.93
21.22
18.55
12.88
23.15
23.67
65
29.72
Operating margin%
19.63
21.19
23.47
21.64
22.65
24.73
23.53
24.15
26.89
24.59
9.13
24.59
23.50
21
17.49
Net margin%
17.92
20.89
19.82
21.16
24.13
22.54
25.37
23.49
22.54
24.73
8.15
23.49
22.54
76
34.34
P/E ratio (avg)x
52.19
60.07
57.72
65.62
71.92
83.95
99.19
108.7
109.1
127.8
37.42
108.7
77.93
40
9.671
EV/EBITx
39.89
43.08
49.55
57.41
68.11
80.83
89.20
93.73
95.40
112.9
13.06
93.73
74.47
87
26.39
FCF yield (avg)%
6.51
5.50
5.37
6.69
9.52
11.35
13.90
11.24
12.10
12.22
3.99
12.10
10.38
40
9.27
FCF margin%
18.90
21.32
23.08
23.55
23.35
23.93
23.43
23.04
23.58
24.93
3.26
23.58
23.39
57
1.630
FCF / Net incomex
0.888
1.049
1.022
1.116
1.220
1.394
1.388
1.356
1.365
1.322
0.470
1.365
1.271
43
27.20
ROIC%
28.25
27.07
28.46
28.87
30.20
30.19
30.52
29.76
31.60
30.82
18.73
30.52
29.98
6
15.26
Return on equity%
14.15
15.13
17.38
16.39
13.64
16.52
14.58
15.01
15.34
16.62
7.56
15.34
15.24
33
2.11
Return on assets%
11.62
13.47
14.46
15.62
16.25
18.16
19.49
22.08
19.20
17.85
6.50
19.20
17.05
88
71.04
EPS₹
31.44
31.32
30.86
33.67
38.72
41.59
44.54
43.30
49.73
49.16
74.62
4.89%
3.99%
—
19.57
EPS growth%
6.90
4.40
4.69
5.58
6.36
8.13
5.92
6.26
6.04
3.97
3.60
6.04
5.98
89
84.83
Bookvalue per sh₹
118.91
130.12
151.52
167.25
169.09
203.93
210.23
208.03
222.66
231.73
34.85
6.51%
7.36%
—
39.58
FCF per share₹
96.54
92.53
88.22
88.73
96.10
97.62
107.85
108.98
117.13
111.93
52.28
3.10%
2.61%
—
18.62
Dividend per sh₹
41.30
46.60
43.56
42.79
42.60
45.73
47.79
53.12
53.11
57.85
74.21
6.31%
2.69%
—
7.81
Div yield (avg)%
5.63
6.45
7.41
7.31
6.43
7.05
4.36
5.22
4.24
1.97
9.49
4.36
6.03
7
18.96
Payout ratio%
13.75
15.66
14.47
12.29
14.84
13.06
11.23
10.41
8.17
7.44
3.74
10.41
12.68
91
215.7
Shares (diluted)M
212.5
242.9
261.3
298.4
304.6
349.1
324.5
311.9
335.7
373.0
210.2
4.13%
5.24%
24
28.45
Buyback yield%
26.37
28.82
31.09
33.87
35.57
33.04
32.09
31.30
30.86
28.98
13.07
31.30
31.20
78
1.106
D/E ratiox
2.798
3.163
3.465
4.128
4.631
4.932
5.511
5.637
6.718
6.573
0.622
5.637
4.781
18
35.50
Enterprise value₹B
26.30
24.85
25.15
25.21
22.64
20.47
19.03
16.58
17.58
15.50
2.576
(7.30%)
(5.67%)
68
4.890
LT debt₹B
31.90
33.94
34.48
37.39
41.92
46.49
54.27
59.96
69.64
78.70
42.14
13.43%
11.03%
32
Revenue
₹57.70B
8.65%
1.00×
Cost of revenue
₹28.02B
8.66%
1.00×
Operating expenses
₹12.82B
8.17%
0.96×
Cash and investments
18.91%
Goodwill & intangibles
17.01%
Spread over hurdle
39.44%