16.25
Revenue₹B
11.83
12.75
13.66
14.73
15.86
17.04
18.52
20.17
21.21
22.17
17.48
6.94%
7.32%
43
21.95
Revenue growth%
3.77
4.37
2.64
0.40
2.65
2.51
1.51
2.78
5.29
5.60
20.51
2.78
2.72
70
8.28
Gross margin%
4.05
2.46
3.71
2.25
2.91
5.15
5.49
7.99
5.87
4.49
10.32
5.49
4.27
79
17.75
Operating margin%
34.99
35.54
36.55
39.11
36.94
36.97
39.65
41.78
38.80
41.63
10.27
39.65
37.89
54
27.56
Net margin%
6.59
8.25
8.66
8.67
8.86
10.68
11.51
12.54
13.28
13.99
11.33
12.54
9.77
17
30.52
P/E ratio (avg)x
11.64
12.57
12.61
12.68
13.19
12.81
13.61
14.61
15.79
13.79
33.57
13.79
13.00
32
35.01
EV/EBITx
10.23
11.22
11.77
12.38
11.92
11.36
11.61
12.55
11.52
12.26
8.107
11.61
11.69
14
5.84
FCF yield (avg)%
15.94
13.97
12.88
10.46
12.34
11.86
12.16
14.78
17.00
19.77
12.46
14.78
13.42
79
14.30
FCF margin%
9.31
6.41
5.55
7.63
5.81
8.69
6.58
8.86
8.04
8.85
17.83
8.69
7.84
57
0.561
FCF / Net incomex
1.283
1.371
1.409
1.268
1.349
1.338
1.339
1.393
1.395
1.502
1.205
1.393
1.360
64
17.38
ROIC%
21.60
22.50
25.31
23.18
23.63
22.13
20.74
20.82
20.99
18.46
8.36
20.82
21.87
27
9.59
Return on equity%
11.83
13.11
12.91
13.45
12.10
12.97
14.17
15.39
17.54
18.67
4.26
15.39
13.28
23
8.54
Return on assets%
5.25
6.10
3.26
4.96
4.68
5.13
5.30
7.41
6.43
4.12
16.82
5.30
5.19
68
40.72
EPS₹
35.59
32.68
34.12
34.84
31.59
29.55
32.11
35.22
37.60
40.34
42.76
5.01%
0.92%
—
17.24
EPS growth%
17.18
15.25
16.03
17.38
14.69
15.46
15.02
12.90
11.85
9.07
21.41
12.90
15.14
21
43.65
Bookvalue per sh₹
8.68
9.97
10.33
10.20
9.90
10.27
9.80
9.67
9.63
9.07
40.74
(1.73%)
0.89%
—
35.45
FCF per share₹
58.24
58.17
55.37
60.46
57.09
60.68
59.05
59.99
58.49
55.08
48.89
(0.71%)
(0.20%)
—
27.63
Dividend per sh₹
28.36
28.94
25.68
22.63
24.98
26.07
27.77
28.00
24.82
23.17
35.88
(1.49%)
(2.25%)
—
27.00
Div yield (avg)%
18.70
19.24
22.02
20.34
17.67
17.87
19.34
19.14
19.72
16.86
5.96
19.14
19.19
29
18.02
Payout ratio%
10.80
12.47
14.49
17.49
16.83
18.19
16.19
16.79
13.82
10.96
18.45
16.19
15.34
26
309.9
Shares (diluted)M
324.2
327.9
363.0
361.6
397.2
409.0
404.0
408.4
411.9
417.1
306.3
0.98%
2.03%
12
26.43
Buyback yield%
9.45
11.50
10.67
11.43
11.98
13.80
11.94
10.42
8.60
6.18
23.03
10.42
11.05
36
0.629
D/E ratiox
1.294
1.460
1.531
1.547
1.717
1.694
1.588
1.452
1.348
1.315
1.464
1.452
1.495
16
14.69
Enterprise value₹B
23.73
27.21
26.08
27.95
28.18
27.32
25.60
28.97
31.41
31.71
18.34
2.39%
3.22%
92
3.380
LT debt₹B
2.161
1.915
2.065
2.167
1.962
2.148
2.128
2.311
2.234
2.407
12.59
4.18%
0.38%
76
Revenue
₹22.17B
7.32%
1.00×
Cost of revenue
₹15.17B
7.08%
0.98×
Operating expenses
₹2.847B
7.78%
1.04×
Cash and investments
16.27%
Spread over hurdle
(10.49%)