3.632
Revenue₹B
16.13
16.46
16.53
17.07
17.56
18.08
18.16
18.50
18.40
18.86
3.846
1.45%
1.45%
70
6.74
Revenue growth%
6.00
8.33
7.29
6.06
6.93
9.70
7.82
7.77
9.91
12.48
6.72
9.70
7.79
22
24.55
Gross margin%
26.92
28.39
29.59
29.07
28.46
27.15
28.04
26.23
28.20
25.91
23.48
27.15
28.12
80
24.40
Operating margin%
4.33
6.49
6.44
3.56
6.02
8.72
6.36
7.92
5.91
3.29
27.54
6.36
6.19
35
14.19
Net margin%
22.82
24.66
23.29
23.81
25.91
26.43
28.17
29.31
28.54
26.10
26.27
28.17
26.01
88
17.48
P/E ratio (avg)x
9.317
8.876
8.062
8.580
8.253
7.352
7.013
7.488
7.190
6.347
27.95
7.190
7.775
62
17.52
EV/EBITx
11.51
10.86
12.05
11.17
12.47
13.10
12.80
12.31
13.76
12.87
13.52
12.87
12.39
16
6.19
FCF yield (avg)%
9.33
12.02
10.64
9.29
11.36
10.33
10.95
13.24
14.23
16.24
25.79
13.24
11.15
42
3.21
FCF margin%
2.32
5.11
6.28
3.70
4.62
6.16
5.12
6.83
6.49
8.70
29.95
6.49
5.64
83
1.660
FCF / Net incomex
1.215
1.168
1.367
1.556
1.641
1.651
1.795
2.072
1.995
1.971
0.414
1.971
1.646
57
23.11
ROIC%
15.66
16.63
14.67
14.80
16.38
15.21
16.73
17.60
18.48
21.11
12.71
17.60
16.50
12
3.78
Return on equity%
19.63
22.17
24.84
26.82
25.22
25.83
25.70
25.08
23.54
22.55
6.84
25.08
24.96
37
14.44
Return on assets%
5.80
3.26
3.67
6.12
4.53
2.88
0.40
1.16
1.37
0.50
14.99
1.16
3.07
85
21.26
EPS₹
15.04
14.27
12.87
12.44
13.40
13.57
14.82
14.05
15.69
13.88
23.21
0.71%
(0.66%)
—
19.53
EPS growth%
34.39
32.63
34.67
32.73
32.33
34.99
34.01
33.32
35.43
36.53
26.68
34.99
34.20
19
87.03
Bookvalue per sh₹
60.54
64.10
75.68
76.33
85.91
97.79
99.02
112.06
126.08
140.42
99.41
10.33%
8.74%
—
72.23
FCF per share₹
31.83
30.14
32.32
29.47
27.10
30.27
31.16
29.95
28.63
26.55
73.58
(0.41%)
(1.02%)
—
63.81
Dividend per sh₹
51.09
52.28
56.14
62.63
59.06
69.48
80.14
84.96
87.67
100.43
52.36
11.20%
7.89%
—
10.02
Div yield (avg)%
14.02
14.40
17.35
17.35
18.09
20.24
21.87
23.73
20.78
22.22
12.80
21.87
19.16
26
6.80
Payout ratio%
24.45
24.93
23.63
20.66
18.30
18.83
20.24
22.86
23.59
25.74
27.27
22.86
23.22
27
192.2
Shares (diluted)M
201.3
219.8
205.6
206.7
231.6
257.0
251.7
246.8
266.9
260.1
193.0
2.35%
2.96%
19
6.35
Buyback yield%
32.03
29.68
32.24
31.76
32.18
31.85
34.04
35.65
34.22
36.71
17.70
34.22
32.21
70
0.128
D/E ratiox
1.665
1.759
1.913
1.833
1.949
1.853
1.766
1.841
1.968
1.857
0.371
1.853
1.847
83
2.934
Enterprise value₹B
2.876
2.876
2.857
3.019
3.262
3.492
3.056
2.730
2.750
2.444
14.52
(5.61%)
(1.48%)
79
13.05
LT debt₹B
15.14
13.85
12.74
13.07
13.11
13.68
14.79
13.33
14.26
13.20
17.83
0.13%
(1.86%)
14
Revenue
₹18.86B
1.45%
1.00×
Cost of revenue
₹11.77B
1.16%
0.97×
Operating expenses
₹2.623B
2.24%
1.08×
Cash and investments
15.34%
Spread over hurdle
19.97%