4.089
Revenue₹B
2.915
2.997
3.111
3.138
3.274
3.323
3.426
3.487
3.674
3.793
4.236
2.99%
3.17%
63
14.18
Revenue growth%
28.43
28.95
30.16
28.99
29.42
32.38
34.12
35.78
36.16
36.44
2.27
35.78
31.27
85
25.83
Gross margin%
25.86
28.58
25.59
28.27
26.87
25.85
27.17
25.92
28.62
29.75
21.05
27.17
27.02
39
19.48
Operating margin%
14.98
15.62
17.78
17.16
14.86
13.78
15.30
13.20
11.24
13.18
13.07
13.20
14.92
79
3.59
Net margin%
27.42
25.90
26.88
27.35
25.48
26.59
24.05
21.16
19.15
17.34
16.91
21.16
25.69
57
14.85
P/E ratio (avg)x
12.55
11.74
12.47
12.56
12.37
12.21
13.28
12.22
13.34
13.07
21.49
13.07
12.51
10
9.773
EV/EBITx
6.726
6.807
6.397
5.753
5.798
5.935
6.218
5.401
5.537
6.109
23.48
5.935
6.022
24
28.95
FCF yield (avg)%
18.31
16.32
18.48
15.50
14.44
15.29
17.78
20.10
19.31
21.67
7.37
19.31
18.04
65
13.35
FCF margin%
16.41
14.18
14.56
14.59
14.14
16.72
14.27
15.94
18.73
19.45
24.65
16.72
15.26
77
1.179
FCF / Net incomex
1.605
1.866
2.175
2.292
2.299
2.206
2.554
2.853
3.264
3.790
0.947
2.853
2.295
25
5.47
ROIC%
33.69
34.36
37.07
39.49
42.18
42.63
40.21
39.00
37.25
34.34
21.74
39.00
38.13
40
12.75
Return on equity%
7.85
6.34
7.89
7.26
4.76
5.06
4.31
2.40
3.12
1.13
6.03
3.12
4.91
68
16.66
Return on assets%
9.85
8.13
10.36
10.09
9.55
11.96
9.64
10.93
8.07
10.24
3.64
10.24
9.97
93
68.44
EPS₹
13.98
14.12
15.71
16.24
15.12
14.67
16.12
15.41
14.06
15.42
73.04
0.39%
0.11%
—
11.64
EPS growth%
8.27
7.78
5.66
6.59
7.31
5.52
5.99
7.58
8.11
9.20
21.17
7.58
7.45
85
71.23
Bookvalue per sh₹
22.24
24.00
21.09
22.45
19.17
16.21
14.13
11.93
10.18
9.75
71.66
(12.66%)
(7.48%)
—
24.64
FCF per share₹
148.36
147.10
155.65
174.14
191.22
225.77
246.05
252.43
295.93
328.26
35.27
11.41%
8.81%
—
81.66
Dividend per sh₹
38.47
41.79
41.92
45.84
45.24
51.45
51.13
47.56
45.95
42.62
29.86
(1.18%)
2.31%
—
9.56
Div yield (avg)%
14.61
12.78
11.68
11.09
11.43
9.14
11.38
10.61
11.44
13.15
16.72
11.38
11.43
82
6.88
Payout ratio%
23.42
21.15
23.41
20.71
20.16
18.69
17.20
15.21
13.05
14.57
23.16
15.21
19.42
15
23.89
Shares (diluted)M
20.27
20.84
20.88
18.97
20.10
17.40
15.74
15.40
13.68
14.27
23.63
(6.62%)
(3.84%)
38
22.87
Buyback yield%
15.31
12.67
15.65
18.50
17.14
16.02
14.48
11.82
14.79
12.81
6.68
14.48
15.05
20
1.636
D/E ratiox
1.303
1.188
1.256
1.176
1.255
1.330
1.336
1.295
1.176
0.999
0.588
1.295
1.256
21
2.340
Enterprise value₹B
2.137
2.366
2.515
2.588
2.793
2.950
2.986
3.486
3.643
4.155
2.394
8.27%
7.88%
87
3.296
LT debt₹B
1.544
1.521
1.434
1.398
1.327
1.182
1.078
1.158
1.112
1.084
3.939
(3.97%)
(2.59%)
50
Revenue
₹3.793B
3.17%
1.00×
Cost of revenue
₹2.655B
3.17%
1.00×
Operating expenses
₹707.1M
2.70%
0.96×
Cash and investments
16.80%
Spread over hurdle
31.17%