4.536
Revenue₹B
4.063
4.137
4.242
4.307
4.471
4.486
4.643
4.686
4.814
4.975
4.954
2.16%
2.31%
26
5.90
Revenue growth%
23.11
23.03
25.61
27.97
29.83
31.19
28.19
28.66
28.59
27.60
9.36
28.59
28.08
14
20.87
Gross margin%
25.50
25.91
25.33
24.61
25.19
26.05
24.82
27.19
26.69
27.78
22.61
26.69
25.70
61
12.19
Operating margin%
9.25
6.59
9.18
7.74
6.70
4.09
1.33
2.36
4.58
2.97
5.80
2.97
5.59
28
9.65
Net margin%
8.90
6.36
5.63
6.78
3.82
4.36
2.54
3.37
2.71
3.47
8.58
3.37
4.09
86
25.16
P/E ratio (avg)x
8.125
8.211
9.039
9.483
8.812
9.612
9.225
10.37
9.354
9.452
17.01
9.452
9.290
9
17.66
EV/EBITx
32.29
29.32
30.82
28.14
28.72
25.15
26.08
28.62
31.05
29.34
22.92
28.62
29.02
6
24.94
FCF yield (avg)%
13.98
12.68
12.49
15.34
16.10
18.05
19.47
19.45
18.01
20.04
7.75
19.45
17.06
89
18.55
FCF margin%
20.95
18.91
20.17
19.35
17.76
19.94
17.26
15.23
17.15
18.78
28.70
17.26
18.84
20
0.388
FCF / Net incomex
1.948
2.079
2.034
2.183
2.281
2.358
2.427
2.657
2.494
2.727
0.654
2.494
2.320
19
20.80
ROIC%
7.36
4.61
3.79
0.98
0.40
0.40
0.40
0.40
0.40
0.49
16.32
0.40
0.45
9
15.57
Return on equity%
26.17
24.37
22.46
19.74
19.40
18.97
20.93
21.77
23.44
21.58
26.11
21.58
21.67
92
5.56
Return on assets%
22.85
20.67
20.76
20.93
20.26
22.32
20.77
20.41
20.86
17.94
9.51
20.77
20.76
49
4.31
EPS₹
11.74
13.68
12.91
14.43
15.27
15.03
14.86
16.87
17.81
18.91
4.50
4.38%
5.24%
—
19.37
EPS growth%
2.60
3.89
2.81
2.17
4.66
4.88
3.65
3.89
4.44
3.48
12.90
3.89
3.77
15
4.19
Bookvalue per sh₹
19.39
21.35
21.52
22.01
22.71
26.91
27.95
32.79
38.83
40.87
5.78
12.48%
8.97%
—
2.17
FCF per share₹
7.42
7.37
6.42
5.89
5.83
6.42
6.73
6.34
6.19
5.62
6.84
(0.72%)
(3.98%)
—
8.65
Dividend per sh₹
7.55
7.44
8.79
10.23
10.55
12.03
12.02
11.89
13.87
15.25
8.84
7.64%
8.33%
—
7.64
Div yield (avg)%
17.62
15.94
14.89
16.75
18.42
19.46
19.21
18.14
18.10
18.62
9.55
18.62
18.12
78
25.84
Payout ratio%
19.77
22.49
19.88
21.85
24.54
24.71
25.22
22.30
22.45
25.08
6.29
24.71
22.47
90
119.0
Shares (diluted)M
165.3
174.3
189.6
189.3
220.7
226.3
266.0
299.8
336.4
379.8
118.9
11.48%
8.94%
18
27.43
Buyback yield%
17.01
14.67
14.21
12.01
12.96
13.58
14.78
15.81
13.29
14.36
8.82
14.36
14.28
82
1.267
D/E ratiox
1.613
1.701
1.476
1.393
1.430
1.235
1.222
1.199
1.029
0.964
1.207
1.199
1.314
71
2.873
Enterprise value₹B
6.004
6.379
5.901
6.497
6.445
6.113
6.657
6.738
6.924
7.961
0.384
4.31%
4.11%
61
2.434
LT debt₹B
4.347
4.137
3.982
4.092
3.860
4.290
4.511
5.230
5.800
6.123
4.016
9.66%
3.09%
19
Revenue
₹4.975B
2.31%
1.00×
Cost of revenue
₹3.256B
2.42%
1.01×
Operating expenses
₹1.059B
2.09%
0.98×
Cash and investments
17.91%
Property and equipment
15.89%
Spread over hurdle
(6.42%)