7.459
Revenue₹B
8.776
9.173
9.360
9.745
9.787
9.999
10.40
10.81
11.14
11.46
7.907
3.20%
2.93%
63
14.81
Revenue growth%
29.18
26.77
28.92
27.18
26.20
27.10
26.40
28.70
31.05
31.55
11.63
28.70
27.94
13
3.06
Gross margin%
9.73
11.76
13.28
13.14
13.29
15.99
13.49
12.11
11.74
10.20
25.35
12.11
12.62
83
29.86
Operating margin%
19.07
19.56
16.96
18.09
16.40
18.77
18.60
16.25
16.85
14.20
21.17
16.85
17.53
26
7.47
Net margin%
6.73
5.63
8.36
7.08
8.28
8.33
7.39
8.48
6.43
4.92
29.23
7.39
7.23
45
33.06
P/E ratio (avg)x
7.703
7.354
8.131
8.231
9.655
10.74
10.44
9.854
9.622
9.523
33.36
9.854
9.573
48
27.92
EV/EBITx
23.01
23.86
24.90
27.09
25.77
24.03
21.36
21.20
20.46
21.40
12.53
21.36
23.44
9
5.24
FCF yield (avg)%
26.27
23.58
20.61
17.69
18.68
21.04
23.39
24.87
26.36
28.29
8.36
24.87
23.49
30
12.37
FCF margin%
9.18
10.04
8.00
7.49
9.34
10.10
11.16
8.83
11.80
10.20
19.28
10.20
9.69
18
0.998
FCF / Net incomex
2.356
2.640
2.891
3.143
3.459
3.338
3.591
3.902
4.229
4.733
1.327
3.902
3.399
59
28.03
ROIC%
12.72
13.14
14.09
12.62
13.44
11.14
9.40
11.72
14.01
12.40
3.45
11.72
12.67
85
2.52
Return on equity%
24.74
26.33
24.86
25.13
27.44
25.19
27.23
27.21
29.17
31.17
16.15
27.23
26.77
80
17.09
Return on assets%
11.32
10.40
9.64
9.90
12.81
11.66
14.14
15.06
15.53
15.41
7.95
15.06
12.23
83
26.70
EPS₹
36.50
42.16
42.32
48.23
55.77
59.98
67.80
78.67
77.69
83.66
27.51
8.45%
9.93%
—
29.09
EPS growth%
19.82
22.79
24.68
27.28
26.24
24.99
25.45
27.83
28.80
25.81
11.75
25.81
25.63
67
12.12
Bookvalue per sh₹
12.53
12.28
12.27
14.54
15.14
18.01
20.04
21.53
23.32
27.24
24.64
12.47%
9.82%
—
21.87
FCF per share₹
4.23
4.58
4.21
4.13
3.77
4.09
4.43
4.50
4.77
4.65
24.37
4.32%
0.49%
—
13.78
Dividend per sh₹
23.54
22.36
23.14
22.32
24.79
23.67
26.11
25.33
27.71
25.03
16.56
0.20%
1.10%
—
22.84
Div yield (avg)%
29.76
30.28
27.28
26.00
26.63
26.27
27.22
29.55
31.17
34.10
27.60
29.55
28.42
49
21.39
Payout ratio%
15.15
12.39
14.56
16.96
15.38
18.25
18.32
21.23
20.37
21.62
12.98
20.37
17.60
40
218.9
Shares (diluted)M
298.0
315.2
365.6
364.3
375.0
389.1
437.3
458.7
514.8
497.8
224.6
5.83%
5.92%
90
16.09
Buyback yield%
13.95
16.05
18.09
17.59
20.27
17.35
16.02
14.45
12.51
11.04
11.08
14.45
16.03
36
1.313
D/E ratiox
0.447
0.427
0.436
0.455
0.419
0.445
0.478
0.536
0.503
0.523
1.525
0.503
0.451
64
3.260
Enterprise value₹B
3.934
4.319
4.312
4.526
4.311
4.169
4.621
5.239
5.608
5.434
11.53
4.74%
2.52%
22
1.020
LT debt₹B
15.42
15.28
16.47
18.49
19.59
21.69
21.53
23.03
25.41
28.93
3.504
8.11%
6.43%
92
Revenue
₹11.46B
2.93%
1.00×
Cost of revenue
₹6.084B
3.30%
1.04×
Operating expenses
₹2.655B
2.24%
0.94×
Goodwill & intangibles
17.21%
Spread over hurdle
13.98%