3.182
Revenue₹B
5.420
5.398
5.568
5.743
5.807
5.976
5.953
6.139
6.191
6.163
3.258
1.20%
1.63%
58
7.13
Revenue growth%
20.61
22.32
20.25
17.86
16.96
16.07
18.50
21.38
23.00
20.34
17.16
20.34
20.30
24
29.45
Gross margin%
7.24
5.92
5.76
7.05
8.26
7.91
9.50
6.90
4.76
2.50
23.79
6.90
6.97
60
25.77
Operating margin%
14.81
16.36
15.13
16.16
16.06
15.46
17.41
16.38
16.75
17.35
15.61
16.75
16.26
16
28.30
Net margin%
5.24
3.94
2.63
2.61
5.28
3.88
6.04
6.83
4.85
3.82
19.97
4.85
4.39
90
16.87
P/E ratio (avg)x
39.76
46.23
43.64
47.73
46.60
44.24
41.50
45.34
49.95
54.79
18.94
45.34
45.78
31
28.10
EV/EBITx
17.27
19.72
21.85
22.16
22.26
25.65
27.52
31.70
34.48
35.14
33.65
31.70
23.95
88
16.89
FCF yield (avg)%
14.71
14.85
15.46
15.47
18.23
21.19
22.01
20.67
22.04
22.13
29.35
22.01
19.45
71
21.37
FCF margin%
13.62
14.97
14.13
12.52
13.37
14.90
17.87
15.30
13.77
15.43
6.62
15.30
14.52
90
1.345
FCF / Net incomex
0.601
0.562
0.604
0.634
0.612
0.618
0.529
0.471
0.433
0.443
0.833
0.471
0.581
93
26.70
ROIC%
26.64
29.07
28.89
30.31
28.35
31.09
32.42
32.31
30.75
29.94
28.01
31.09
30.12
83
4.45
Return on equity%
16.60
13.67
13.66
13.33
10.83
13.18
15.98
14.44
11.89
12.98
5.14
13.18
13.50
77
11.98
Return on assets%
10.77
9.87
7.00
6.58
8.82
8.87
11.35
10.43
7.46
8.11
11.70
8.87
8.84
27
9.13
EPS₹
13.87
15.86
17.76
16.34
16.31
16.66
17.86
17.76
18.00
17.95
9.80
1.93%
2.10%
—
15.24
EPS growth%
15.06
17.59
18.71
20.80
19.57
19.71
16.84
18.42
18.93
19.71
16.06
18.93
18.82
46
12.06
Bookvalue per sh₹
4.21
4.21
4.38
4.71
4.86
4.67
4.60
5.17
5.19
5.51
18.26
2.55%
3.94%
—
4.03
FCF per share₹
13.78
12.98
14.02
13.85
14.38
16.48
15.44
14.93
15.18
14.59
11.81
0.29%
(0.33%)
—
7.53
Dividend per sh₹
7.39
7.24
8.07
8.47
8.68
9.79
10.13
10.44
10.19
10.87
17.89
4.60%
3.45%
—
7.79
Div yield (avg)%
9.45
9.98
10.05
11.80
12.18
11.42
13.88
13.75
13.54
11.89
5.98
13.54
11.85
51
4.15
Payout ratio%
24.11
26.19
23.64
24.55
26.13
25.51
28.09
29.14
27.10
28.32
7.58
28.09
26.16
63
69.59
Shares (diluted)M
59.78
64.13
67.81
71.10
64.03
61.28
65.45
56.77
56.22
57.80
69.22
(2.03%)
(0.81%)
56
22.45
Buyback yield%
12.24
11.75
13.01
10.77
12.66
13.07
10.12
11.53
10.13
12.50
23.42
11.53
12.00
27
0.801
D/E ratiox
1.095
0.999
1.060
1.091
1.096
1.018
0.885
0.833
0.820
0.869
1.506
0.869
1.009
74
2.371
Enterprise value₹B
5.645
6.239
6.141
6.237
6.656
7.209
7.218
7.933
9.153
9.242
4.264
6.79%
5.61%
23
1.884
LT debt₹B
2.369
2.491
2.466
2.303
2.221
2.042
2.211
1.911
1.756
1.897
3.967
(3.10%)
(1.77%)
23
Revenue
₹6.163B
1.63%
1.00×
Cost of revenue
₹3.667B
1.73%
1.01×
Operating expenses
₹1.401B
1.27%
0.96×
Spread over hurdle
(0.11%)