1.182
Revenue₹B
1.736
1.756
1.805
1.813
1.802
1.857
1.832
1.869
1.847
1.837
1.229
0.39%
0.51%
52
10.62
Revenue growth%
18.66
20.18
21.88
24.39
21.99
24.68
26.02
26.39
26.86
26.61
28.71
26.39
24.53
37
16.75
Gross margin%
21.67
20.27
19.01
18.08
18.42
20.54
19.84
17.33
16.64
18.22
13.57
18.22
18.72
38
10.05
Operating margin%
19.48
19.00
17.12
15.97
18.94
16.74
15.30
13.36
16.21
14.78
20.22
15.30
16.48
69
16.39
Net margin%
1.72
0.40
0.80
0.40
3.34
4.56
5.53
5.07
6.20
8.57
25.72
5.53
3.95
55
16.51
P/E ratio (avg)x
23.56
25.72
26.52
28.02
29.53
33.09
31.41
30.40
33.95
38.95
30.89
33.09
29.97
94
36.69
EV/EBITx
35.73
42.65
43.98
43.07
46.82
52.75
51.91
62.16
72.18
78.03
15.99
62.16
49.36
55
15.55
FCF yield (avg)%
19.98
18.13
18.73
17.94
16.05
18.89
20.88
19.12
17.41
17.49
29.89
18.89
18.43
66
4.78
FCF margin%
5.41
4.53
3.58
3.51
4.01
2.40
0.82
2.27
0.49
0.40
17.17
0.82
2.95
70
1.414
FCF / Net incomex
0.408
0.393
0.359
0.347
0.361
0.395
0.371
0.344
0.373
0.349
0.838
0.371
0.366
10
22.43
ROIC%
24.87
23.49
21.87
18.98
20.65
22.12
19.90
18.02
19.81
17.11
16.61
19.81
20.28
54
13.64
Return on equity%
26.16
23.76
22.71
22.81
25.11
26.50
26.71
27.72
27.88
26.57
24.64
26.71
26.33
79
22.19
Return on assets%
11.00
11.78
9.24
12.16
11.14
12.95
10.84
9.67
7.66
6.51
24.05
9.67
10.92
93
1.89
EPS₹
2.60
2.72
2.59
2.71
2.98
2.76
2.54
2.83
2.88
2.96
2.08
(0.08%)
2.55%
—
24.55
EPS growth%
22.60
23.70
21.83
19.39
21.74
24.16
24.73
23.66
23.59
24.67
10.50
24.16
23.63
53
3.34
Bookvalue per sh₹
3.11
3.51
3.96
4.01
4.23
4.47
4.34
4.26
4.58
4.15
2.85
(0.40%)
4.08%
—
0.73
FCF per share₹
2.00
1.92
2.13
2.19
2.29
2.32
2.48
2.59
2.51
2.40
2.77
0.94%
2.65%
—
1.96
Dividend per sh₹
2.90
2.61
2.36
2.16
1.91
1.82
1.56
1.54
1.47
1.37
2.35
(6.39%)
(7.64%)
—
12.62
Div yield (avg)%
18.58
16.33
13.94
16.43
16.26
17.42
19.00
19.95
20.86
21.52
13.22
19.95
18.00
81
11.08
Payout ratio%
26.48
26.59
29.09
30.40
31.50
30.54
32.97
33.88
35.82
34.86
19.53
33.88
31.02
32
260.8
Shares (diluted)M
336.1
342.2
370.0
394.8
396.5
446.1
481.8
492.6
543.7
550.1
267.1
6.77%
4.42%
34
12.42
Buyback yield%
25.96
26.15
23.51
24.60
22.68
21.88
23.10
23.75
20.91
18.57
11.38
21.88
23.30
20
1.237
D/E ratiox
1.002
0.974
0.919
0.952
0.994
0.924
0.831
0.865
0.874
0.843
1.184
0.865
0.922
82
0.166
Enterprise value₹B
1.695
1.638
1.762
1.898
1.818
1.948
1.904
2.090
2.185
2.190
0.347
3.79%
2.98%
51
1.303
LT debt₹B
1.204
1.269
1.108
1.029
1.031
0.926
0.940
0.953
0.941
0.963
0.156
(1.37%)
(1.40%)
63
Revenue
₹1.837B
0.51%
1.00×
Cost of revenue
₹1.286B
0.51%
1.00×
Operating expenses
₹395.7M
(0.09%)
0.94×
Goodwill & intangibles
15.70%
Spread over hurdle
(8.15%)