4.290
Revenue₹B
4.640
4.692
4.837
5.092
5.262
5.510
5.652
5.804
5.975
6.223
4.393
3.41%
3.22%
39
11.83
Revenue growth%
14.85
12.19
14.80
17.47
17.43
16.85
18.09
16.91
18.83
16.94
2.81
16.94
16.92
47
16.84
Gross margin%
22.16
24.92
24.75
23.55
24.08
23.27
23.25
25.71
25.51
27.12
3.54
25.51
24.42
89
2.58
Operating margin%
19.62
19.81
20.20
20.86
22.25
21.22
19.30
18.11
19.51
20.08
7.36
19.51
19.95
30
7.98
Net margin%
19.53
17.35
14.73
15.97
14.80
16.01
17.22
16.64
17.59
15.47
3.39
16.64
16.32
6
8.766
P/E ratio (avg)x
47.32
46.27
52.86
60.41
69.23
78.41
75.89
82.31
82.07
83.29
13.68
82.07
72.56
73
25.64
EV/EBITx
29.31
26.76
23.68
22.48
20.99
22.51
22.38
20.39
18.33
17.88
31.54
20.39
22.43
78
3.93
FCF yield (avg)%
20.87
21.75
22.04
21.70
22.64
21.86
20.98
18.05
18.59
20.49
26.26
20.49
21.34
53
24.07
FCF margin%
10.71
7.99
9.98
12.70
11.52
12.82
12.68
12.75
11.67
11.71
7.38
12.68
11.69
26
0.987
FCF / Net incomex
2.202
2.168
2.398
2.312
2.622
2.892
2.878
2.903
2.973
2.789
1.584
2.892
2.705
93
25.08
ROIC%
18.54
20.21
18.36
21.08
19.59
21.98
19.65
21.75
20.92
20.89
16.74
20.92
20.55
39
10.50
Return on equity%
16.05
19.00
19.54
17.90
18.66
16.75
18.75
18.85
17.85
17.37
6.49
17.85
18.28
66
9.75
Return on assets%
16.46
19.05
21.61
23.65
24.65
24.18
25.16
24.39
25.94
24.12
9.91
24.39
24.15
35
38.68
EPS₹
14.78
16.29
16.21
16.57
18.59
20.61
21.77
25.12
24.05
24.76
43.19
5.90%
6.80%
—
26.78
EPS growth%
16.27
17.07
19.66
18.31
18.57
17.58
20.02
21.40
23.18
24.20
9.34
21.40
19.11
20
13.10
Bookvalue per sh₹
16.59
17.92
19.56
20.51
22.72
24.29
24.58
23.58
24.86
29.28
31.18
5.20%
5.89%
—
24.04
FCF per share₹
9.75
10.84
10.27
10.46
11.45
12.43
12.22
13.21
11.64
10.43
47.78
(1.84%)
0.95%
—
8.48
Dividend per sh₹
13.54
14.36
13.18
12.24
11.69
11.31
11.42
10.57
10.77
11.55
23.27
(0.25%)
(1.34%)
—
16.03
Div yield (avg)%
17.23
19.71
21.69
20.24
22.97
21.53
23.14
23.89
21.81
19.02
23.22
21.81
21.61
8
4.92
Payout ratio%
14.31
13.80
13.07
15.50
13.08
11.67
8.97
6.27
3.60
5.46
9.91
6.27
12.37
44
133.2
Shares (diluted)M
167.3
161.9
173.5
200.5
199.2
212.9
210.4
217.9
242.0
259.2
133.6
5.41%
4.38%
25
23.88
Buyback yield%
22.06
22.14
21.45
19.46
19.39
19.20
16.41
14.23
17.10
16.26
21.57
16.41
19.29
66
1.314
D/E ratiox
1.536
1.521
1.373
1.263
1.214
1.125
0.995
1.095
1.119
1.058
0.494
1.095
1.170
86
2.689
Enterprise value₹B
2.000
2.254
2.592
2.542
2.879
3.082
3.586
3.922
4.038
4.514
4.827
9.41%
10.33%
39
2.006
LT debt₹B
0.386
0.378
0.417
0.482
0.473
0.451
0.429
0.458
0.431
0.489
5.332
0.69%
2.36%
61
Revenue
₹6.223B
3.22%
1.00×
Cost of revenue
₹2.929B
3.16%
0.99×
Operating expenses
₹1.399B
3.48%
1.03×
Cash and investments
16.76%
Spread over hurdle
44.31%