2.924
Revenue₹B
2.686
2.814
2.839
2.960
2.985
3.066
3.227
3.313
3.453
3.552
3.190
3.54%
3.27%
88
2.51
Revenue growth%
0.40
0.40
2.59
0.40
0.40
0.40
3.20
1.62
3.42
3.32
19.46
3.20
1.01
44
2.60
Gross margin%
6.35
3.99
4.95
6.59
6.22
8.29
9.75
9.80
7.90
6.70
6.21
8.29
6.65
32
13.31
Operating margin%
25.69
24.12
24.19
22.13
22.18
21.66
19.87
22.62
24.32
26.30
6.41
22.62
23.37
29
2.66
Net margin%
15.03
17.81
14.97
14.80
13.34
14.88
13.94
14.23
12.65
14.09
15.35
14.09
14.52
38
14.98
P/E ratio (avg)x
26.76
26.86
28.49
25.14
23.86
23.71
25.28
24.94
23.33
22.12
24.54
23.71
25.04
39
17.00
EV/EBITx
16.70
16.44
19.73
20.10
21.72
23.44
25.02
28.41
27.81
30.41
28.08
27.81
22.58
50
10.29
FCF yield (avg)%
19.19
16.75
18.66
16.55
16.47
15.86
17.45
20.05
19.82
20.35
16.00
19.82
18.05
94
11.77
FCF margin%
20.28
18.66
17.67
19.38
22.17
20.40
22.95
21.72
18.85
17.00
23.81
20.40
19.83
39
0.810
FCF / Net incomex
0.915
0.842
0.728
0.768
0.754
0.643
0.592
0.620
0.617
0.544
0.580
0.617
0.686
39
7.02
ROIC%
11.23
13.83
13.99
11.54
12.08
13.25
13.78
15.95
17.58
19.87
16.15
15.95
13.80
79
6.44
Return on equity%
16.89
18.22
20.29
22.57
21.27
21.40
18.73
19.13
19.33
22.12
15.03
19.33
19.81
19
18.57
Return on assets%
20.71
22.58
22.71
25.63
28.54
27.78
25.43
26.71
25.21
27.54
16.07
26.71
25.53
72
26.98
EPS₹
34.14
37.86
40.43
43.30
45.34
49.58
53.70
52.58
53.70
53.06
28.91
3.20%
6.22%
—
29.96
EPS growth%
10.78
12.52
14.89
12.93
10.97
8.49
8.20
7.90
10.58
13.23
25.96
8.49
10.88
75
16.87
Bookvalue per sh₹
24.05
28.43
31.49
33.66
38.31
44.17
48.85
56.63
64.61
70.74
13.38
13.05%
12.23%
—
7.64
FCF per share₹
25.13
24.53
25.90
28.73
30.54
31.13
30.95
31.83
31.03
33.60
5.68
1.93%
4.26%
—
13.39
Dividend per sh₹
23.88
24.63
29.46
29.36
32.39
36.46
39.23
42.30
44.28
47.49
4.74
7.95%
8.80%
—
23.70
Div yield (avg)%
17.10
18.86
18.83
16.23
13.96
16.68
19.53
18.72
16.07
14.79
23.50
16.68
16.89
38
18.95
Payout ratio%
3.12
2.72
2.04
3.23
5.52
3.77
6.00
6.34
3.96
6.33
3.16
6.00
3.86
55
183.4
Shares (diluted)M
199.4
201.9
186.8
190.6
179.3
173.3
158.6
158.2
150.0
164.7
186.8
(1.68%)
(1.00%)
10
3.59
Buyback yield%
20.64
17.90
18.60
16.37
15.05
16.71
16.35
16.04
14.83
12.51
24.28
16.04
16.36
87
0.495
D/E ratiox
2.556
2.991
3.205
3.621
3.533
4.088
4.351
4.131
4.328
5.077
1.560
4.328
3.854
84
4.496
Enterprise value₹B
0.417
0.427
0.425
0.415
0.433
0.425
0.486
0.550
0.514
0.507
3.139
3.20%
2.34%
40
3.242
LT debt₹B
1.848
1.891
1.743
1.917
1.941
2.095
1.881
1.760
1.643
1.495
4.189
(5.08%)
(1.84%)
28
Revenue
₹3.552B
3.27%
1.00×
Cost of revenue
₹2.302B
3.08%
0.98×
Operating expenses
₹888.7M
3.65%
1.04×
Cash and investments
14.79%
Spread over hurdle
(5.95%)