0.576
Revenue₹B
1.334
1.351
1.369
1.392
1.408
1.395
1.381
1.399
1.425
1.447
0.587
0.54%
0.66%
44
14.13
Revenue growth%
26.72
26.13
23.95
21.07
19.42
20.85
21.61
23.79
23.56
21.62
21.71
21.62
22.59
8
10.84
Gross margin%
16.22
14.03
15.93
17.55
15.25
17.68
19.35
19.50
17.60
16.56
9.66
17.68
17.05
15
6.45
Operating margin%
7.94
10.66
11.92
13.82
12.73
15.08
17.39
14.89
15.20
13.54
20.99
15.08
13.68
27
16.92
Net margin%
17.94
15.37
17.78
20.51
22.56
19.79
22.30
23.19
23.75
26.56
9.89
23.19
21.40
35
30.78
P/E ratio (avg)x
16.14
17.72
17.92
19.37
21.27
20.97
19.81
18.57
18.06
17.42
26.34
18.57
18.31
39
10.88
EV/EBITx
25.97
23.25
21.57
18.88
19.59
17.08
14.89
13.02
11.81
12.67
33.39
13.02
17.98
13
16.30
FCF yield (avg)%
9.88
10.03
7.23
7.88
7.15
5.10
4.06
4.81
4.59
3.86
3.69
4.59
6.13
62
19.85
FCF margin%
13.60
13.15
10.54
12.74
10.60
8.73
7.64
10.23
11.61
9.87
28.57
9.87
10.57
12
1.237
FCF / Net incomex
1.089
1.304
1.505
1.799
1.901
1.918
1.999
2.103
2.295
2.586
1.309
2.103
1.910
31
29.72
ROIC%
16.93
19.54
18.99
19.28
19.27
19.21
17.48
15.94
14.80
14.73
23.11
15.94
18.24
81
9.12
Return on equity%
25.13
25.40
22.88
22.93
23.57
22.43
22.13
21.57
19.93
17.97
2.73
21.57
22.66
48
11.12
Return on assets%
5.68
5.41
4.92
4.57
3.54
5.56
3.01
2.06
3.61
3.01
11.26
3.01
4.09
71
31.04
EPS₹
39.86
43.02
51.13
49.89
59.07
58.30
69.32
69.47
74.03
78.32
33.91
5.80%
7.64%
—
9.77
EPS growth%
25.90
25.37
24.15
24.21
24.19
22.74
20.96
23.66
22.56
20.27
27.33
22.56
23.91
70
19.08
Bookvalue per sh₹
43.14
41.74
41.60
40.30
38.81
41.73
44.16
45.45
48.58
46.03
34.49
3.47%
0.90%
—
23.45
FCF per share₹
31.32
33.59
35.57
39.71
45.12
44.19
50.02
55.44
57.95
65.04
19.85
7.59%
6.69%
—
8.71
Dividend per sh₹
30.92
31.66
32.26
33.51
37.29
36.57
35.38
37.14
36.22
33.53
30.14
(2.11%)
(0.03%)
—
27.49
Div yield (avg)%
27.21
26.08
24.20
24.68
22.60
23.87
24.46
23.72
21.11
22.97
14.17
23.72
24.04
57
17.36
Payout ratio%
23.04
21.56
18.69
19.73
20.87
20.51
18.18
20.73
21.32
19.58
25.21
20.51
20.62
73
21.45
Shares (diluted)M
28.09
27.62
26.84
28.34
27.97
31.29
31.42
31.85
35.45
37.43
21.50
6.00%
3.61%
90
27.06
Buyback yield%
15.63
15.16
16.68
14.89
13.89
15.69
13.02
10.39
10.85
9.44
18.66
10.85
14.39
68
0.691
D/E ratiox
1.188
1.209
1.140
1.029
0.889
0.904
0.762
0.715
0.664
0.564
0.205
0.715
0.897
69
1.461
Enterprise value₹B
1.378
1.476
1.361
1.172
1.032
0.976
0.843
0.875
0.865
0.840
0.197
(4.02%)
(4.54%)
93
0.285
LT debt₹B
2.348
2.415
2.559
2.877
3.118
3.393
3.262
3.415
3.834
4.480
0.967
7.52%
7.93%
18
Revenue
₹1.447B
0.66%
1.00×
Cost of revenue
₹978.1M
0.76%
1.01×
Operating expenses
₹155.6M
0.08%
0.94×
Cash and investments
18.02%
Goodwill & intangibles
17.62%
Spread over hurdle
(6.01%)