3.004
Revenue₹B
4.216
4.492
4.963
5.406
5.859
6.397
7.030
7.483
8.168
8.757
3.254
8.37%
8.38%
74
15.49
Revenue growth%
10.03
7.49
7.01
8.26
9.32
12.15
13.80
11.83
10.62
8.69
2.84
11.83
9.67
31
3.04
Gross margin%
31.11
31.19
29.90
31.76
33.92
34.02
35.41
37.22
39.18
38.21
16.70
37.22
33.97
11
8.05
Operating margin%
6.13
5.59
3.94
5.55
8.13
9.28
9.61
10.11
7.84
5.64
18.00
9.28
6.98
32
19.20
Net margin%
0.40
2.48
0.40
2.64
4.14
6.43
4.08
3.52
1.24
0.40
12.16
3.52
2.56
35
30.51
P/E ratio (avg)x
19.50
21.83
23.73
26.26
28.72
30.92
30.11
33.88
39.60
47.74
13.02
33.88
29.41
34
21.62
EV/EBITx
26.01
24.68
27.59
25.17
26.71
29.01
30.40
33.78
34.28
34.99
33.86
33.78
28.30
33
12.24
FCF yield (avg)%
21.46
23.25
23.75
23.00
22.63
20.60
19.69
20.52
19.03
18.35
12.00
19.69
21.03
85
25.57
FCF margin%
17.45
15.70
18.08
18.85
21.58
21.59
18.93
17.73
15.06
14.02
27.60
17.73
17.91
9
0.899
FCF / Net incomex
0.429
0.414
0.366
0.392
0.339
0.331
0.310
0.299
0.317
0.305
1.031
0.310
0.335
68
22.78
ROIC%
17.38
17.75
18.74
17.26
19.00
21.12
22.25
22.52
20.77
20.29
14.79
21.12
19.65
78
7.53
Return on equity%
19.94
19.78
21.63
20.40
21.01
19.69
17.07
18.32
17.98
19.64
17.64
18.32
19.73
87
10.77
Return on assets%
17.16
20.08
21.46
23.92
22.13
19.59
19.29
21.75
24.70
23.93
27.69
21.75
21.60
68
38.51
EPS₹
79.11
93.75
106.12
105.62
126.76
133.06
131.41
145.58
172.80
202.95
41.50
9.87%
11.02%
—
17.03
EPS growth%
26.01
24.03
26.17
25.79
23.56
26.54
24.90
22.32
22.03
19.47
19.29
22.32
24.46
38
88.55
Bookvalue per sh₹
68.66
72.69
76.62
73.36
70.86
62.96
60.75
58.83
58.50
54.71
19.99
(5.04%)
(1.30%)
—
78.87
FCF per share₹
46.41
48.04
48.12
49.83
48.69
51.22
50.16
47.63
54.67
55.13
51.46
2.52%
1.80%
—
70.01
Dividend per sh₹
22.40
21.05
19.71
21.55
24.46
24.75
22.64
22.57
24.09
24.17
63.11
(0.23%)
(0.04%)
—
23.85
Div yield (avg)%
25.93
23.07
25.92
25.13
28.04
29.30
30.00
32.56
31.25
28.81
14.26
30.00
28.43
50
10.68
Payout ratio%
4.90
5.26
5.41
7.62
5.40
2.75
4.47
3.13
4.85
7.36
23.49
4.47
5.08
14
60.81
Shares (diluted)M
61.09
65.76
69.57
77.14
84.15
91.23
83.44
88.95
90.46
101.8
59.40
3.88%
5.51%
51
26.48
Buyback yield%
24.99
25.81
28.76
27.65
29.33
27.93
28.65
29.86
29.61
29.24
9.55
29.24
28.71
19
0.230
D/E ratiox
1.385
1.585
1.734
1.733
1.704
1.866
1.978
1.922
2.067
2.345
0.303
1.978
1.800
7
6.325
Enterprise value₹B
3.520
3.826
3.922
3.444
3.096
2.849
2.900
3.199
3.418
3.092
2.690
(0.03%)
(2.26%)
9
6.417
LT debt₹B
12.40
12.24
14.24
15.33
16.60
16.40
15.85
15.39
15.89
17.36
9.407
0.90%
3.63%
68
Revenue
₹8.757B
8.38%
1.00×
Cost of revenue
₹5.467B
8.37%
1.00×
Operating expenses
₹2.104B
8.44%
1.01×
Cash and investments
14.79%
Spread over hurdle
(11.02%)