20.79
Revenue₹B
22.15
23.33
24.14
25.52
27.22
28.43
29.34
30.65
32.68
34.44
21.43
4.81%
5.21%
65
27.11
Revenue growth%
7.35
6.12
7.51
6.87
9.24
9.54
6.84
5.07
5.96
5.52
24.30
5.96
6.86
44
11.30
Gross margin%
18.74
18.00
19.49
19.20
20.96
21.30
23.99
26.73
25.25
26.42
7.24
25.25
21.13
53
23.75
Operating margin%
26.33
24.57
25.34
27.90
25.85
28.05
29.53
31.50
31.13
33.51
9.64
31.13
27.98
68
4.07
Net margin%
16.27
17.57
16.96
19.92
17.06
16.86
19.72
19.87
22.53
24.28
9.32
19.87
18.65
22
11.42
P/E ratio (avg)x
33.09
34.02
36.79
34.67
37.98
40.24
37.47
41.02
43.34
40.63
7.843
40.63
37.72
44
19.12
EV/EBITx
33.95
33.60
35.30
36.43
42.33
49.35
46.71
47.96
44.61
41.51
25.39
46.71
41.92
73
15.74
FCF yield (avg)%
28.38
29.56
29.63
30.65
31.07
31.75
29.28
30.52
30.46
28.45
2.91
30.46
30.04
61
29.16
FCF margin%
16.78
13.80
11.98
10.44
11.76
14.74
14.71
15.61
18.05
18.41
29.90
15.61
14.72
79
0.460
FCF / Net incomex
1.875
2.144
2.423
2.523
2.552
3.004
3.284
3.283
3.144
3.649
0.559
3.283
2.778
22
18.20
ROIC%
15.82
17.02
18.81
17.04
19.19
22.15
22.11
20.11
17.56
17.52
13.57
20.11
18.18
60
11.29
Return on equity%
18.89
18.09
19.04
17.54
16.75
17.14
19.80
21.74
23.60
21.99
12.33
21.74
18.97
15
17.89
Return on assets%
21.79
21.93
21.99
22.78
23.75
22.66
22.63
24.13
21.64
23.26
22.08
22.66
22.65
90
25.18
EPS₹
124.96
115.84
121.62
130.54
119.75
133.94
127.80
126.13
130.26
123.47
26.91
0.62%
(0.98%)
—
17.57
EPS growth%
20.13
18.77
20.18
19.94
20.95
19.89
20.02
20.22
19.24
20.84
14.44
20.02
20.08
90
46.54
Bookvalue per sh₹
44.82
42.02
42.29
42.33
46.83
47.90
50.57
56.83
58.42
54.97
83.64
3.26%
1.63%
—
54.30
FCF per share₹
28.83
26.06
25.91
26.13
24.97
27.87
29.60
28.32
26.48
26.57
62.43
1.25%
(1.96%)
—
59.82
Dividend per sh₹
154.69
163.12
157.38
170.77
199.22
214.83
255.64
262.91
257.89
250.20
51.32
4.66%
6.44%
—
9.19
Div yield (avg)%
18.47
18.48
18.18
21.10
19.62
21.56
19.66
17.97
16.29
19.15
24.76
19.15
18.82
6
19.75
Payout ratio%
20.36
18.92
19.76
21.49
23.53
26.38
25.51
27.93
28.62
28.78
14.47
27.93
24.52
17
159.1
Shares (diluted)M
213.5
246.7
274.3
312.6
347.0
411.9
494.9
498.0
563.0
581.4
158.2
10.88%
10.64%
93
2.84
Buyback yield%
31.89
31.43
31.70
28.89
26.12
28.34
28.64
29.07
30.87
28.16
10.79
28.64
28.98
44
1.624
D/E ratiox
1.686
1.774
1.796
1.808
1.778
1.836
2.054
2.245
2.185
2.278
1.156
2.185
1.822
12
3.056
Enterprise value₹B
18.17
18.63
20.41
21.08
24.41
28.86
31.74
30.85
33.10
37.87
10.08
9.18%
8.40%
40
26.37
LT debt₹B
11.82
13.17
13.36
13.56
13.84
14.79
16.49
16.24
15.36
13.65
2.313
(0.28%)
2.41%
61
Revenue
₹34.44B
5.21%
1.00×
Cost of revenue
₹19.16B
5.26%
1.00×
Operating expenses
₹3.519B
4.94%
0.97×
Cash and investments
17.63%
Spread over hurdle
30.08%