0.838
Revenue₹B
0.949
1.021
1.098
1.212
1.321
1.406
1.548
1.717
1.894
2.038
0.907
9.06%
8.92%
81
25.36
Revenue growth%
26.30
28.83
26.03
24.25
27.01
29.07
27.88
26.62
24.54
22.94
4.66
26.62
26.46
55
6.84
Gross margin%
20.65
20.22
22.79
23.49
23.03
24.27
23.48
23.57
22.86
24.89
25.75
23.57
23.26
48
22.60
Operating margin%
17.89
16.78
14.96
16.03
13.51
10.73
13.45
13.74
14.02
14.45
21.59
13.74
14.24
49
17.34
Net margin%
19.04
18.39
18.18
19.15
18.20
18.05
20.39
20.45
21.12
22.04
21.68
20.45
19.09
15
20.58
P/E ratio (avg)x
49.95
45.20
41.89
43.65
46.87
42.23
41.90
42.33
47.11
50.16
31.06
42.33
44.42
26
24.30
EV/EBITx
30.85
36.39
36.48
43.72
47.67
52.98
60.81
70.43
79.31
78.39
23.82
70.43
50.32
62
6.97
FCF yield (avg)%
0.71
0.90
3.64
0.74
0.81
2.81
2.80
3.53
5.48
3.80
21.22
3.53
2.80
94
19.45
FCF margin%
21.83
23.13
20.91
18.78
19.14
21.47
22.49
19.62
18.17
18.05
16.95
19.62
20.26
30
0.464
FCF / Net incomex
0.144
0.143
0.132
0.136
0.131
0.120
0.105
0.101
0.102
0.096
1.232
0.102
0.125
19
15.41
ROIC%
15.85
16.37
17.08
18.41
16.70
16.81
19.03
20.32
20.57
22.30
18.44
20.32
17.74
47
10.52
Return on equity%
25.23
27.95
25.63
23.91
21.33
21.74
24.40
25.50
24.24
22.46
25.63
24.24
24.32
66
24.20
Return on assets%
25.22
22.52
22.89
25.41
24.89
24.38
24.31
22.91
22.03
21.35
5.80
22.91
23.61
59
53.50
EPS₹
71.11
71.68
67.93
61.55
66.30
74.81
79.96
88.52
79.23
86.57
58.32
5.48%
1.21%
—
11.86
EPS growth%
10.77
13.66
11.96
13.44
16.10
14.27
11.50
9.93
10.00
11.59
24.10
11.50
11.77
60
77.97
Bookvalue per sh₹
111.07
111.81
118.21
138.02
152.85
172.95
177.59
209.84
234.53
232.24
37.18
8.73%
8.87%
—
15.25
FCF per share₹
15.52
16.21
14.88
13.77
12.20
11.29
11.58
10.64
10.70
11.45
16.48
(1.26%)
(2.58%)
—
70.41
Dividend per sh₹
15.23
16.18
15.83
17.08
16.79
17.80
16.37
14.57
14.30
12.64
12.38
(5.52%)
(1.90%)
—
6.69
Div yield (avg)%
26.90
26.10
27.24
26.81
26.47
28.56
28.27
30.99
32.70
35.24
8.37
30.99
27.76
69
12.16
Payout ratio%
11.08
13.26
15.06
14.06
15.90
16.93
14.10
14.36
12.39
11.87
28.82
14.10
14.08
24
21.71
Shares (diluted)M
33.00
36.63
37.84
34.42
37.47
38.70
38.12
42.90
42.61
43.53
22.88
3.04%
3.47%
23
5.94
Buyback yield%
0.40
0.74
0.40
0.40
1.94
0.40
1.90
1.89
4.12
4.86
27.98
1.90
1.32
26
1.120
D/E ratiox
1.576
1.482
1.574
1.620
1.508
1.406
1.296
1.251
1.381
1.476
0.235
1.381
1.479
35
1.595
Enterprise value₹B
2.045
1.996
1.816
1.735
1.686
1.658
1.751
1.775
1.745
1.631
1.161
(0.67%)
(2.53%)
77
1.277
LT debt₹B
1.752
1.664
1.783
1.991
1.991
2.240
2.223
2.117
1.964
2.202
0.761
2.03%
2.34%
42
Revenue
₹2.038B
8.92%
1.00×
Cost of revenue
₹1.053B
9.06%
1.01×
Operating expenses
₹365.4M
9.06%
1.01×
Cash and investments
15.82%
Spread over hurdle
18.48%