2.574
Revenue₹B
1.586
1.708
1.821
1.960
2.122
2.259
2.411
2.598
2.860
3.119
2.832
8.02%
7.89%
12
10.09
Revenue growth%
0.40
2.68
5.41
6.86
8.17
6.23
7.24
7.90
8.10
10.17
29.76
7.90
7.05
93
19.63
Gross margin%
13.22
14.11
11.59
9.31
7.48
8.10
7.11
8.91
10.35
10.87
12.70
8.91
9.83
73
25.25
Operating margin%
26.04
23.15
20.44
22.44
20.34
21.38
20.77
21.19
20.82
19.74
10.47
20.82
21.00
9
15.50
Net margin%
14.63
14.81
17.20
15.32
16.14
18.81
15.92
14.06
14.46
11.91
26.22
14.46
15.06
29
11.12
P/E ratio (avg)x
16.31
16.41
14.45
15.95
14.57
14.38
14.05
12.56
12.27
12.56
7.972
12.56
14.42
54
13.60
EV/EBITx
26.10
28.73
31.77
31.28
33.17
36.16
32.85
36.87
36.56
37.76
26.39
36.56
33.01
20
10.44
FCF yield (avg)%
32.94
30.93
28.68
26.46
28.65
30.76
32.94
35.64
38.29
37.53
26.01
35.64
31.93
5
27.29
FCF margin%
13.68
10.91
13.62
16.43
19.05
19.10
21.98
24.28
24.06
26.06
7.44
24.06
19.08
45
1.034
FCF / Net incomex
2.249
2.573
2.716
3.219
3.686
4.084
4.875
4.693
4.885
5.403
1.077
4.875
3.885
26
18.84
ROIC%
14.82
13.00
12.87
15.60
14.59
16.94
14.59
16.28
18.65
20.96
29.71
16.94
15.21
12
20.56
Return on equity%
4.11
4.15
4.59
7.17
8.85
11.30
14.02
15.36
14.61
12.31
12.62
14.02
10.08
81
11.78
Return on assets%
24.49
21.74
23.25
23.75
23.71
25.62
24.05
24.32
24.72
22.22
9.03
24.32
23.90
20
35.68
EPS₹
55.69
59.25
61.02
60.49
67.03
69.94
70.85
76.22
76.36
73.44
38.04
1.84%
2.77%
—
27.30
EPS growth%
14.40
11.60
14.14
16.45
19.36
18.15
18.24
16.52
14.21
13.58
15.36
16.52
15.42
43
30.18
Bookvalue per sh₹
26.05
26.90
27.77
29.47
28.53
32.12
36.68
39.54
38.39
41.61
19.66
7.84%
5.94%
—
28.08
FCF per share₹
28.66
26.92
30.18
29.39
28.58
30.38
32.04
28.99
29.54
28.57
28.97
(0.01%)
(0.65%)
—
40.68
Dividend per sh₹
52.61
59.38
70.46
80.54
90.25
91.96
96.29
114.74
116.12
124.70
8.30
6.68%
10.67%
—
19.12
Div yield (avg)%
15.85
16.67
17.08
18.34
20.19
22.33
19.60
18.93
18.73
17.78
9.16
18.93
18.53
68
20.68
Payout ratio%
5.50
7.89
8.78
10.43
7.44
7.36
7.82
10.76
13.26
13.77
9.79
10.76
8.33
78
55.22
Shares (diluted)M
47.19
44.29
48.98
44.53
46.93
48.13
42.98
43.28
39.77
36.35
56.64
(4.98%)
(3.18%)
38
10.76
Buyback yield%
4.47
2.30
5.04
4.94
3.59
3.54
1.11
1.36
0.40
2.09
27.24
1.36
2.92
25
1.776
D/E ratiox
1.347
1.290
1.433
1.668
1.930
2.251
2.646
2.801
2.852
3.219
1.301
2.801
2.091
95
1.827
Enterprise value₹B
0.437
0.435
0.514
0.536
0.537
0.521
0.597
0.665
0.641
0.713
3.219
5.83%
5.83%
51
0.376
LT debt₹B
3.158
3.634
4.072
4.144
4.481
5.365
5.626
5.434
5.563
6.037
0.227
6.14%
6.50%
39
Revenue
₹3.119B
7.89%
1.00×
Cost of revenue
₹2.104B
7.96%
1.01×
Operating expenses
₹694.8M
7.11%
0.93×
Goodwill & intangibles
18.01%
Spread over hurdle
(9.26%)