0.223
Revenue₹B
1.366
1.427
1.530
1.632
1.730
1.840
1.953
2.090
2.174
2.243
0.238
5.33%
5.60%
85
19.41
Revenue growth%
8.36
11.00
9.06
12.03
11.49
8.97
6.38
8.23
9.22
11.72
15.93
8.97
9.14
59
15.71
Gross margin%
18.49
21.47
21.53
24.28
24.44
24.63
23.43
25.57
23.96
23.98
20.04
23.98
23.97
73
4.65
Operating margin%
24.44
26.49
29.25
30.76
29.03
30.82
30.06
29.56
27.38
26.28
26.53
29.56
29.14
40
20.24
Net margin%
33.55
33.20
32.19
32.03
34.45
35.56
35.77
34.31
37.21
37.23
13.09
35.77
34.38
53
10.29
P/E ratio (avg)x
52.75
58.68
70.09
74.32
78.11
90.05
99.80
108.5
130.7
132.3
6.358
108.5
84.08
23
18.00
EV/EBITx
41.13
47.33
50.01
53.89
53.98
55.59
64.19
65.11
70.27
67.39
9.921
65.11
54.79
21
11.37
FCF yield (avg)%
16.28
15.05
14.89
16.51
17.53
16.04
14.16
15.94
16.04
15.45
14.56
15.94
15.99
66
27.18
FCF margin%
19.65
18.07
19.10
17.18
19.40
19.66
21.55
19.78
17.75
17.09
23.81
19.66
19.25
15
1.784
FCF / Net incomex
0.748
0.815
0.798
0.943
1.109
1.269
1.232
1.443
1.680
1.743
0.662
1.443
1.170
76
15.40
ROIC%
33.27
32.17
29.85
27.01
25.28
22.67
24.66
25.17
26.40
25.77
15.99
25.17
26.08
41
24.64
Return on equity%
9.62
12.03
10.20
13.18
14.92
16.32
15.04
12.39
13.34
14.09
3.91
14.09
13.26
32
29.15
Return on assets%
32.85
32.53
33.64
36.24
37.18
39.84
42.24
44.90
44.01
41.39
16.79
42.24
38.51
19
14.69
EPS₹
8.14
8.58
8.39
8.52
8.69
9.29
9.56
8.46
7.79
7.25
16.20
(3.56%)
(0.42%)
—
20.86
EPS growth%
3.54
2.94
0.40
0.40
0.40
0.40
0.40
2.06
4.76
7.06
18.70
2.06
1.23
64
7.89
Bookvalue per sh₹
20.00
20.78
21.75
25.91
31.10
36.80
41.29
43.79
44.84
52.13
2.90
10.88%
10.68%
—
2.37
FCF per share₹
7.38
7.15
6.31
6.64
6.70
6.81
6.37
6.83
6.87
7.14
2.49
1.26%
(0.65%)
—
3.89
Dividend per sh₹
4.14
3.94
4.18
4.35
5.06
5.71
6.50
7.05
7.26
7.94
5.50
9.44%
7.45%
—
2.35
Div yield (avg)%
7.53
5.38
4.26
5.96
7.29
6.09
4.55
1.96
3.02
5.38
11.87
4.55
5.38
38
23.44
Payout ratio%
25.28
24.78
24.96
25.47
23.46
22.05
21.19
20.41
19.32
17.51
19.08
20.41
22.75
31
145.2
Shares (diluted)M
245.3
294.1
313.9
308.1
298.9
318.2
375.1
373.5
450.5
475.9
145.0
9.75%
8.32%
39
6.03
Buyback yield%
26.35
23.48
22.31
23.69
24.16
23.00
21.21
22.97
20.65
18.28
13.27
21.21
22.99
48
0.165
D/E ratiox
1.357
1.277
1.139
1.148
1.027
1.062
0.947
1.047
1.074
1.171
1.799
1.062
1.106
63
0.722
Enterprise value₹B
3.575
3.994
4.488
4.671
5.305
5.598
5.454
5.887
6.841
6.866
1.928
5.29%
7.37%
26
0.585
LT debt₹B
1.861
1.995
2.123
2.003
1.935
1.902
1.980
1.927
1.730
1.853
1.043
(0.86%)
(0.61%)
56
Revenue
₹2.243B
5.60%
1.00×
Cost of revenue
₹1.233B
5.79%
1.02×
Operating expenses
₹542.5M
5.53%
0.99×
Goodwill & intangibles
14.62%
Spread over hurdle
14.09%