15.85
Revenue₹B
16.38
17.60
18.77
19.72
20.69
22.27
24.07
25.51
27.06
29.07
16.64
7.04%
6.34%
65
27.13
Revenue growth%
21.46
23.40
23.07
22.80
23.66
22.46
20.56
21.30
20.70
20.17
11.75
20.70
21.96
87
26.08
Gross margin%
11.04
9.14
8.14
9.78
7.67
7.28
8.75
9.18
8.13
8.06
16.89
8.13
8.45
51
13.58
Operating margin%
21.62
19.51
20.91
21.76
21.90
23.28
22.09
19.47
22.26
22.08
5.46
22.09
21.83
41
3.32
Net margin%
9.35
11.29
13.94
13.03
11.44
11.81
13.09
11.20
13.28
14.10
18.33
13.09
12.42
40
32.21
P/E ratio (avg)x
36.86
42.03
42.26
44.88
46.94
46.33
51.90
58.14
56.47
55.08
15.67
55.08
46.63
12
10.47
EV/EBITx
19.49
16.84
14.93
13.62
14.31
13.69
11.94
10.61
9.509
8.198
16.98
10.61
13.66
94
6.83
FCF yield (avg)%
22.88
22.12
22.68
25.05
22.86
22.80
22.80
21.04
18.56
17.56
10.28
21.04
22.74
94
13.77
FCF margin%
29.76
29.66
30.76
32.03
33.64
36.64
34.01
36.91
39.36
40.35
23.50
36.91
33.83
92
1.204
FCF / Net incomex
1.309
1.386
1.337
1.413
1.460
1.534
1.477
1.726
1.637
1.792
1.327
1.637
1.468
86
5.80
ROIC%
32.03
34.60
31.95
33.68
36.22
34.04
33.22
34.84
37.24
37.74
17.85
34.84
34.32
79
17.78
Return on equity%
24.95
26.13
28.52
26.90
24.37
22.54
22.52
20.35
22.87
22.85
26.26
22.54
23.62
62
20.78
Return on assets%
17.90
19.49
16.78
15.32
13.71
14.61
13.99
16.65
14.34
15.25
15.97
14.61
15.29
11
71.24
EPS₹
73.44
68.74
71.21
67.45
70.81
73.55
84.53
88.21
85.87
91.50
77.95
5.26%
2.88%
—
14.76
EPS growth%
5.83
8.27
6.46
7.41
7.08
5.51
2.60
2.76
1.44
0.40
17.52
2.60
5.67
35
101.67
Bookvalue per sh₹
22.16
23.72
23.84
21.78
19.15
17.86
15.75
14.04
13.66
12.96
59.58
(7.52%)
(4.73%)
—
48.33
FCF per share₹
29.80
28.73
27.50
26.40
29.74
32.21
36.51
38.11
38.63
43.39
72.46
7.84%
3.31%
—
80.37
Dividend per sh₹
157.01
150.10
142.82
153.53
143.70
151.08
154.88
160.39
164.04
183.94
61.98
5.06%
2.73%
—
26.76
Div yield (avg)%
26.44
27.05
28.12
27.81
26.05
28.17
27.48
25.28
27.20
24.60
10.70
27.20
27.12
57
3.81
Payout ratio%
2.29
0.40
0.40
3.39
5.90
3.47
4.76
5.77
8.45
8.79
4.70
5.77
4.12
19
223.7
Shares (diluted)M
333.0
328.8
306.7
314.9
313.8
326.6
309.4
286.5
272.6
276.1
216.3
(2.53%)
(1.08%)
92
3.05
Buyback yield%
8.76
10.05
10.76
8.83
10.34
8.20
7.95
8.24
10.79
8.57
22.63
8.24
8.79
58
1.623
D/E ratiox
1.592
1.613
1.389
1.389
1.314
1.200
1.296
1.128
1.216
1.297
0.183
1.216
1.306
28
20.64
Enterprise value₹B
12.30
12.43
12.32
14.75
16.93
20.24
22.63
23.29
25.40
27.98
3.045
10.57%
9.76%
55
14.21
LT debt₹B
17.80
17.13
18.44
18.72
18.60
19.41
22.22
21.78
22.36
23.43
13.44
4.73%
3.49%
15
Revenue
₹29.07B
6.34%
1.00×
Cost of revenue
₹19.46B
6.40%
1.00×
Operating expenses
₹3.999B
6.37%
1.00×
Cash and investments
21.02%
Goodwill & intangibles
14.42%
Spread over hurdle
(3.01%)