4.635
Revenue₹B
5.316
5.363
5.452
5.474
5.647
5.726
5.834
5.998
6.028
6.096
5.063
1.54%
1.84%
70
21.16
Revenue growth%
3.41
3.39
0.88
0.40
0.40
0.40
0.40
0.40
0.40
0.40
27.42
0.40
0.40
47
24.52
Gross margin%
20.62
20.30
18.69
16.64
17.22
15.98
13.14
10.83
9.37
10.54
27.34
10.83
16.31
51
17.65
Operating margin%
22.64
21.64
19.28
19.84
21.05
23.09
22.80
24.80
25.82
28.43
12.08
24.80
22.72
10
8.52
Net margin%
19.52
20.50
19.12
21.09
19.33
19.87
17.37
15.19
12.73
12.61
4.50
15.19
19.22
76
34.14
P/E ratio (avg)x
26.96
27.83
32.42
35.82
41.33
42.20
50.40
58.67
58.29
59.53
6.425
58.29
41.76
87
31.11
EV/EBITx
5.428
5.375
5.344
5.506
5.110
5.439
4.769
4.871
4.648
4.609
11.62
4.769
5.227
45
5.90
FCF yield (avg)%
22.72
25.26
25.72
26.37
25.58
22.90
21.77
23.59
24.47
24.25
17.97
23.59
24.36
20
9.09
FCF margin%
19.23
18.13
16.96
19.28
18.22
15.92
14.66
14.67
17.51
16.70
13.94
15.92
17.23
30
1.020
FCF / Net incomex
0.878
1.062
1.160
1.383
1.626
1.623
1.856
2.240
2.474
2.803
0.714
2.240
1.624
41
25.45
ROIC%
18.37
20.96
22.96
24.53
21.97
23.32
21.91
21.10
23.83
23.38
21.55
23.32
22.47
15
14.68
Return on equity%
13.64
11.83
12.89
12.72
11.73
8.85
11.03
13.27
13.58
12.34
22.67
12.34
12.53
51
7.01
Return on assets%
13.21
10.63
9.11
11.50
9.16
11.39
12.30
10.40
9.42
8.16
13.72
10.40
10.51
77
10.76
EPS₹
30.02
31.81
32.72
34.95
35.64
40.59
39.89
44.27
49.04
51.18
11.00
7.51%
6.77%
—
16.08
EPS growth%
17.96
20.43
20.93
23.64
22.96
20.92
18.07
16.68
17.51
17.00
11.25
17.51
19.25
82
16.70
Bookvalue per sh₹
9.42
8.43
8.41
8.37
8.64
9.59
10.41
11.27
12.47
13.84
16.42
9.87%
3.65%
—
15.85
FCF per share₹
37.48
43.09
50.00
53.17
63.79
62.80
66.51
75.61
90.40
89.10
23.47
6.91%
10.24%
—
23.94
Dividend per sh₹
14.90
14.89
17.13
18.27
18.73
18.40
18.59
18.15
18.55
20.14
16.56
1.47%
4.65%
—
18.15
Div yield (avg)%
6.90
6.02
8.15
5.76
2.92
3.53
4.97
4.05
6.91
8.22
13.68
4.97
5.89
46
8.43
Payout ratio%
24.49
24.98
27.26
25.52
23.58
23.63
22.44
20.88
21.83
21.44
17.41
21.83
23.61
69
181.1
Shares (diluted)M
196.2
220.3
219.3
221.1
224.4
239.3
264.8
287.2
277.5
309.9
176.0
6.67%
4.04%
19
2.33
Buyback yield%
6.10
4.15
3.92
1.14
2.92
4.10
6.12
7.28
9.39
11.52
2.80
7.28
5.13
46
0.909
D/E ratiox
1.634
1.676
1.886
2.221
2.196
2.618
2.808
3.023
2.929
3.485
1.027
2.929
2.420
81
4.039
Enterprise value₹B
1.788
1.830
1.767
1.803
1.614
1.558
1.640
1.730
1.641
1.676
3.466
0.76%
(2.29%)
59
2.403
LT debt₹B
6.037
6.609
7.187
8.164
7.958
7.499
8.074
8.590
7.898
8.107
5.522
0.37%
4.23%
56
Revenue
₹6.096B
1.84%
1.00×
Cost of revenue
₹3.198B
1.80%
1.00×
Operating expenses
₹1.062B
2.17%
1.03×
Property and equipment
18.75%
Goodwill & intangibles
17.89%
Return on capital
198.45%
Spread over hurdle
185.13%