2.621
Revenue₹B
21.38
22.50
23.35
24.54
25.90
27.64
28.95
30.87
32.68
34.60
2.745
5.96%
5.68%
45
28.49
Revenue growth%
20.11
20.00
18.02
19.97
18.32
16.31
14.45
11.63
8.81
8.21
6.49
11.63
17.17
37
6.33
Gross margin%
8.06
7.10
10.07
13.03
12.94
15.44
13.09
14.75
13.66
15.65
9.62
14.75
13.06
88
26.52
Operating margin%
11.09
10.89
8.16
9.88
11.71
12.05
11.73
10.32
7.46
8.97
27.85
10.32
10.60
67
24.17
Net margin%
25.15
24.12
26.08
26.68
27.12
25.93
27.33
29.41
27.90
26.97
11.54
27.33
26.83
7
29.03
P/E ratio (avg)x
18.85
18.60
18.78
21.26
19.61
19.96
21.62
23.91
25.36
23.71
19.20
23.71
20.61
16
22.94
EV/EBITx
15.21
17.03
18.39
21.16
24.86
25.90
27.24
28.85
29.77
31.03
12.18
28.85
25.38
21
8.64
FCF yield (avg)%
30.67
33.31
34.73
34.82
32.23
33.74
32.73
32.95
34.83
36.48
15.02
33.74
33.52
79
28.02
FCF margin%
25.63
26.63
24.83
26.39
25.46
27.70
24.90
25.65
26.74
28.01
11.77
26.74
26.02
23
0.246
FCF / Net incomex
1.103
1.227
1.220
1.398
1.639
1.599
1.603
1.694
1.940
2.107
0.349
1.694
1.601
44
25.55
ROIC%
14.91
13.69
15.40
14.76
16.76
14.67
13.48
15.25
17.54
20.21
25.12
15.25
15.08
57
15.54
Return on equity%
15.30
17.72
18.71
19.62
19.86
20.42
18.22
16.70
14.38
17.13
10.13
17.13
17.97
12
7.37
Return on assets%
11.23
10.14
8.77
9.93
9.19
6.97
7.36
9.72
12.65
10.88
14.24
9.72
9.83
90
15.03
EPS₹
19.78
21.63
21.17
23.48
24.76
28.83
32.02
35.61
35.68
38.56
15.67
9.26%
6.87%
—
14.68
EPS growth%
24.56
24.36
22.98
20.56
19.07
18.03
17.35
16.34
13.93
14.84
24.24
16.34
18.55
29
21.68
Bookvalue per sh₹
11.45
10.74
10.11
9.86
8.80
9.34
8.76
8.01
7.10
7.71
7.72
(2.62%)
(3.75%)
—
17.37
FCF per share₹
51.97
58.05
67.80
67.96
75.70
80.95
82.72
98.17
100.43
98.70
15.74
5.45%
7.90%
—
23.83
Dividend per sh₹
23.59
27.18
29.33
32.98
35.38
40.60
40.64
47.38
45.91
53.18
37.23
8.49%
9.76%
—
15.30
Div yield (avg)%
18.89
21.66
22.29
24.69
27.35
28.59
30.72
29.21
31.22
32.63
7.10
30.72
27.97
83
29.38
Payout ratio%
23.17
25.26
27.21
29.34
31.32
33.63
31.26
29.46
29.27
30.28
4.04
30.28
29.40
46
272.2
Shares (diluted)M
206.1
217.9
203.4
191.5
173.3
165.9
170.1
158.1
168.8
165.1
286.7
(0.96%)
(1.99%)
53
5.81
Buyback yield%
6.11
8.76
8.33
11.03
11.19
9.05
9.97
8.95
10.19
8.46
25.50
9.05
9.00
17
1.763
D/E ratiox
1.785
1.780
1.921
2.171
2.360
2.733
2.755
2.679
3.127
2.970
1.094
2.755
2.519
86
26.72
Enterprise value₹B
8.159
8.512
9.338
8.826
7.746
7.742
8.524
9.037
9.050
9.122
28.50
3.32%
(0.23%)
47
21.78
LT debt₹B
28.81
28.59
29.58
30.12
27.17
28.23
27.84
27.02
29.93
27.55
11.36
0.28%
(0.65%)
33
Revenue
₹34.60B
5.68%
1.00×
Cost of revenue
₹24.22B
5.68%
1.00×
Operating expenses
₹5.162B
5.70%
1.00×
Cash and investments
14.93%
Spread over hurdle
46.07%