3.215
Revenue₹B
5.577
5.773
5.833
6.038
6.160
6.292
6.536
6.699
6.687
6.921
3.286
2.36%
2.25%
29
4.63
Revenue growth%
15.95
13.36
15.28
13.25
13.41
14.03
14.67
13.75
13.56
13.04
3.99
13.75
13.66
28
29.58
Gross margin%
21.04
22.08
21.45
20.22
19.98
22.42
21.98
22.56
24.23
26.95
12.41
22.56
22.03
93
9.65
Operating margin%
28.37
29.61
32.15
34.71
36.45
35.20
36.95
36.89
37.69
37.62
16.80
36.95
35.82
7
21.65
Net margin%
10.12
9.31
9.06
9.18
11.36
12.58
12.95
11.56
14.36
16.84
16.25
12.95
11.46
92
37.36
P/E ratio (avg)x
9.750
10.75
11.26
12.07
14.35
16.88
17.13
19.47
21.11
22.62
22.39
19.47
15.61
70
21.88
EV/EBITx
18.41
17.64
18.29
20.79
21.12
22.77
22.94
21.28
22.24
24.55
37.26
22.77
21.20
89
10.27
FCF yield (avg)%
24.25
22.73
22.39
22.89
25.53
27.04
29.72
27.54
25.63
23.34
28.90
27.04
24.89
86
14.71
FCF margin%
22.47
21.31
21.22
19.44
22.26
22.17
23.25
24.79
27.76
30.15
3.54
24.79
22.36
40
1.276
FCF / Net incomex
2.675
3.212
3.527
3.523
4.016
4.031
4.466
5.000
5.836
5.916
0.881
5.000
4.024
40
11.51
ROIC%
8.01
9.11
9.57
8.82
10.96
8.91
7.59
10.54
11.68
12.64
21.43
10.54
9.34
28
28.60
Return on equity%
28.48
27.22
26.61
24.88
24.82
27.37
25.81
24.11
23.80
21.11
7.86
24.11
25.34
49
4.33
Return on assets%
24.51
24.99
23.27
21.83
19.00
19.05
18.59
20.97
21.07
21.49
4.25
20.97
21.28
55
12.58
EPS₹
4.66
5.23
5.19
6.15
7.37
7.71
7.57
8.99
8.77
10.32
14.01
6.97%
8.29%
—
11.41
EPS growth%
18.54
15.88
17.57
15.71
15.28
15.70
16.95
18.50
20.34
22.37
22.56
18.50
17.26
90
9.12
Bookvalue per sh₹
26.13
24.12
23.33
22.84
26.46
26.35
30.29
29.74
27.58
28.11
25.12
1.22%
0.29%
—
20.00
FCF per share₹
9.74
10.70
12.33
13.85
14.77
16.04
16.49
15.68
15.01
16.89
7.00
2.72%
7.30%
—
3.80
Dividend per sh₹
6.50
6.14
5.63
5.74
5.50
5.20
5.68
6.20
5.68
5.99
14.75
1.71%
(1.64%)
—
15.45
Div yield (avg)%
19.83
19.28
18.73
21.06
18.53
20.57
20.51
20.04
22.03
24.48
23.60
20.57
20.27
8
11.93
Payout ratio%
23.22
23.33
22.68
22.73
21.86
20.31
18.52
18.78
20.70
17.74
15.68
18.78
21.28
61
82.71
Shares (diluted)M
95.54
106.6
106.7
101.6
101.6
109.1
126.9
128.8
138.1
145.4
83.68
7.42%
5.55%
51
4.89
Buyback yield%
20.81
18.70
18.23
17.63
16.76
15.19
16.26
14.29
14.10
15.59
22.38
15.19
16.51
52
0.473
D/E ratiox
2.009
2.216
2.088
2.020
2.147
2.144
2.076
1.991
1.874
1.924
0.525
1.991
2.048
53
2.372
Enterprise value₹B
2.621
2.673
2.800
2.701
2.554
2.425
2.334
2.341
2.660
2.467
0.278
(0.68%)
(0.42%)
8
1.694
LT debt₹B
2.820
2.738
3.057
2.849
2.636
2.808
2.653
2.712
2.915
3.098
3.989
3.29%
1.28%
83
Revenue
₹6.921B
2.25%
1.00×
Cost of revenue
₹4.097B
2.28%
1.00×
Operating expenses
₹1.672B
2.12%
0.99×
Goodwill & intangibles
16.90%
Spread over hurdle
26.94%