0.660
Revenue₹B
2.762
3.044
3.271
3.518
3.790
4.088
4.387
4.661
5.005
5.499
0.718
7.73%
8.12%
19
3.02
Revenue growth%
24.67
23.28
26.26
26.19
25.06
26.42
25.95
26.13
27.20
28.01
19.02
26.42
26.16
88
17.56
Gross margin%
6.26
3.94
5.24
5.39
5.42
2.86
0.40
0.40
0.40
0.40
5.66
0.40
3.40
65
22.03
Operating margin%
17.86
18.75
16.52
14.59
14.18
14.33
13.95
16.24
14.27
13.74
26.27
14.27
14.46
29
3.86
Net margin%
32.10
32.75
30.55
28.29
30.94
31.19
29.50
29.51
32.44
29.90
29.61
29.90
30.74
19
6.184
P/E ratio (avg)x
9.610
10.06
10.39
10.63
12.16
13.93
14.67
15.41
16.44
17.30
12.22
15.41
13.04
95
35.81
EV/EBITx
32.57
34.23
37.52
42.02
43.32
49.34
46.40
50.53
54.10
54.01
24.43
50.53
44.86
52
27.29
FCF yield (avg)%
11.09
9.74
8.07
7.93
8.66
9.76
8.43
6.60
5.92
8.87
8.06
8.43
8.54
94
22.36
FCF margin%
0.42
1.78
1.33
2.01
4.39
1.50
4.16
4.61
5.44
8.43
14.92
4.61
3.09
65
1.588
FCF / Net incomex
1.273
1.409
1.517
1.656
1.894
2.109
2.252
2.129
2.093
2.068
1.547
2.109
1.981
65
5.12
ROIC%
32.05
31.18
29.36
28.29
26.27
27.48
30.44
33.28
35.70
34.76
13.21
33.28
30.81
49
10.67
Return on equity%
19.17
20.03
20.15
21.12
18.42
17.51
15.50
14.70
16.83
16.42
18.11
16.42
17.96
59
8.57
Return on assets%
9.96
9.87
9.21
7.29
8.85
6.13
5.99
8.51
7.04
4.59
12.33
6.13
7.90
58
3.07
EPS₹
2.28
2.30
2.59
2.49
2.95
2.92
2.92
3.17
3.23
3.38
3.16
2.75%
5.16%
—
21.97
EPS growth%
9.72
8.10
6.40
8.02
10.45
10.87
13.20
13.24
15.07
17.41
12.10
13.24
10.66
79
2.51
Bookvalue per sh₹
7.51
7.23
6.74
7.00
7.53
7.46
7.04
6.63
7.13
6.49
5.08
(2.93%)
(0.60%)
—
5.85
FCF per share₹
1.72
1.91
1.97
2.13
2.13
2.11
2.11
2.33
2.39
2.27
3.88
1.32%
2.54%
—
7.18
Dividend per sh₹
5.93
5.04
4.65
4.70
4.03
3.72
3.28
3.38
3.20
2.75
5.32
(7.39%)
(7.82%)
—
16.72
Div yield (avg)%
0.76
0.40
0.40
0.40
0.40
0.40
0.50
0.40
0.40
0.40
29.05
0.40
0.40
66
13.28
Payout ratio%
25.64
25.81
27.10
28.08
26.26
28.65
29.17
28.84
26.42
24.66
7.76
28.65
26.76
50
133.6
Shares (diluted)M
144.9
135.5
153.6
160.7
184.6
207.0
211.8
232.9
246.8
267.1
139.4
7.68%
7.55%
50
17.38
Buyback yield%
21.31
19.80
19.20
19.83
18.40
19.94
18.54
18.02
15.98
18.57
13.00
18.54
18.88
52
0.740
D/E ratiox
0.444
0.382
0.378
0.378
0.395
0.417
0.422
0.453
0.474
0.402
0.995
0.422
0.409
73
3.843
Enterprise value₹B
2.635
2.414
2.425
2.313
2.442
2.516
2.612
2.399
2.421
2.449
3.000
0.06%
(0.22%)
11
0.763
LT debt₹B
2.936
3.195
3.650
3.456
3.474
3.980
3.983
3.817
3.855
3.954
3.004
2.62%
2.39%
19
Revenue
₹5.499B
8.12%
1.00×
Cost of revenue
₹3.420B
7.87%
0.98×
Operating expenses
₹999.5M
8.41%
1.03×
Spread over hurdle
36.02%