1.246
Revenue₹B
0.787
0.845
0.912
0.972
1.041
1.105
1.227
1.351
1.474
1.587
1.361
8.81%
8.02%
94
12.83
Revenue growth%
11.91
11.21
13.65
14.42
16.56
17.44
19.94
22.45
25.09
26.72
16.87
22.45
17.00
19
24.10
Gross margin%
28.34
26.54
25.88
23.44
22.92
22.71
23.96
25.65
25.58
22.86
27.38
23.96
24.77
87
14.36
Operating margin%
24.02
26.48
25.62
23.59
24.53
23.77
23.68
26.67
26.45
24.45
28.98
24.45
24.49
23
8.62
Net margin%
28.47
29.21
32.06
29.79
28.86
31.04
29.94
30.34
31.58
30.48
5.67
30.48
30.14
85
14.90
P/E ratio (avg)x
15.02
14.87
17.13
19.31
22.66
26.35
31.66
35.63
40.09
39.24
26.89
35.63
24.50
74
10.14
EV/EBITx
17.94
19.43
18.86
19.97
22.05
21.86
19.70
20.47
20.99
19.00
24.79
20.47
19.83
23
18.72
FCF yield (avg)%
32.55
33.89
33.11
33.32
33.11
33.18
33.45
33.05
33.05
35.67
28.12
33.18
33.14
90
27.63
FCF margin%
8.84
11.71
10.77
10.16
9.29
11.58
12.73
15.05
13.85
12.11
24.91
12.73
11.65
25
1.304
FCF / Net incomex
0.536
0.579
0.624
0.632
0.636
0.634
0.632
0.590
0.646
0.705
0.814
0.634
0.632
92
12.38
ROIC%
16.80
14.23
12.60
12.14
12.74
10.72
13.40
11.39
11.58
14.22
4.68
11.58
12.67
9
7.82
Return on equity%
12.41
12.75
14.71
16.27
14.83
16.17
17.60
18.59
19.00
20.65
20.56
18.59
16.22
94
4.15
Return on assets%
23.61
26.39
24.08
25.57
23.69
21.11
23.37
25.46
24.46
25.73
10.53
24.46
24.27
50
10.79
EPS₹
60.87
65.33
59.56
64.02
66.16
65.21
63.27
64.90
61.35
55.13
11.20
(3.58%)
(1.14%)
—
23.89
EPS growth%
12.71
13.60
15.84
18.82
16.62
15.99
16.82
16.47
17.41
19.40
18.47
16.82
16.55
19
33.95
Bookvalue per sh₹
33.41
36.05
33.43
36.38
36.56
38.82
42.71
47.96
52.03
58.42
19.92
9.83%
5.16%
—
37.56
FCF per share₹
64.24
75.04
72.84
79.77
96.06
108.75
113.59
132.71
158.81
161.70
12.29
10.98%
11.23%
—
29.68
Dividend per sh₹
32.40
35.37
35.44
36.41
39.65
38.68
41.90
39.06
36.51
38.74
62.39
(0.46%)
2.38%
—
17.40
Div yield (avg)%
25.33
22.96
22.34
21.64
22.64
25.29
27.31
26.72
26.57
27.41
6.07
26.72
25.31
38
27.88
Payout ratio%
16.81
16.50
18.91
16.34
15.87
15.40
17.79
17.83
20.29
17.49
7.31
17.79
17.15
74
16.14
Shares (diluted)M
18.80
17.28
19.53
20.51
23.25
21.28
24.32
24.76
23.22
22.77
15.68
(0.42%)
2.83%
59
9.68
Buyback yield%
15.18
17.89
15.35
15.07
14.96
16.33
18.41
16.36
13.59
13.88
3.86
16.33
15.27
38
1.046
D/E ratiox
0.900
0.866
0.787
0.713
0.708
0.689
0.748
0.662
0.633
0.644
0.979
0.662
0.710
89
0.787
Enterprise value₹B
1.262
1.377
1.373
1.506
1.561
1.592
1.904
2.293
2.506
2.820
0.088
12.56%
8.67%
8
0.247
LT debt₹B
0.362
0.315
0.331
0.317
0.338
0.341
0.364
0.373
0.387
0.404
1.216
3.66%
0.50%
45
Revenue
₹1.587B
8.02%
1.00×
Cost of revenue
₹1.105B
8.02%
1.00×
Operating expenses
₹212.4M
8.75%
1.07×
Cash and investments
15.98%
Spread over hurdle
(5.67%)