0.420
Revenue₹B
2.690
2.733
2.817
2.934
3.002
3.187
3.302
3.381
3.528
3.664
0.469
4.07%
3.74%
32
26.90
Revenue growth%
23.33
21.37
19.98
20.61
22.70
19.81
18.19
18.65
16.04
13.09
7.87
18.19
19.90
57
22.58
Gross margin%
19.03
19.35
18.93
19.25
20.70
22.73
20.50
21.74
22.69
24.99
28.74
22.69
20.60
69
8.36
Operating margin%
7.81
6.02
8.83
7.93
5.23
4.90
2.24
4.22
1.72
3.85
26.16
3.85
5.07
55
4.60
Net margin%
7.00
8.18
8.24
6.92
7.25
4.76
3.09
2.84
3.56
1.78
16.44
3.09
5.84
13
36.50
P/E ratio (avg)x
8.119
7.184
6.680
6.431
5.852
5.411
5.580
5.056
4.641
4.763
17.99
5.056
5.716
41
31.91
EV/EBITx
18.43
19.09
22.01
26.64
29.90
31.65
33.81
40.22
40.08
46.13
10.95
40.08
30.77
52
8.20
FCF yield (avg)%
17.25
15.98
18.17
16.31
17.28
16.31
18.66
19.84
20.18
17.48
17.60
18.66
17.38
55
20.79
FCF margin%
10.78
10.64
13.46
13.10
10.55
11.86
12.50
12.26
15.24
12.45
17.77
12.45
12.35
72
1.358
FCF / Net incomex
1.640
1.830
1.791
1.978
1.860
2.085
2.361
2.350
2.563
2.373
0.627
2.361
2.032
93
13.89
ROIC%
27.03
28.86
28.23
27.03
26.93
28.95
31.42
31.51
30.85
27.98
11.17
30.85
28.55
65
7.78
Return on equity%
27.10
28.21
25.79
26.86
24.11
26.45
25.91
23.48
25.67
25.78
2.18
25.78
25.85
31
8.05
Return on assets%
9.24
8.82
8.73
11.61
9.29
9.53
11.68
9.32
11.35
13.94
13.01
11.35
9.43
87
23.02
EPS₹
144.74
142.48
172.17
195.93
205.40
233.96
257.21
304.76
343.23
406.53
24.67
14.63%
11.63%
—
24.85
EPS growth%
24.75
23.30
25.89
23.37
20.59
23.19
21.54
24.00
22.82
22.98
20.17
22.98
23.24
84
31.89
Bookvalue per sh₹
13.04
14.43
15.78
14.74
15.07
13.68
12.68
12.26
11.52
11.38
39.62
(5.46%)
(1.68%)
—
88.65
FCF per share₹
46.64
47.82
50.66
50.64
55.14
56.17
58.71
59.77
59.68
57.40
67.27
0.81%
2.91%
—
42.65
Dividend per sh₹
44.42
48.98
44.57
43.96
46.24
44.81
39.45
41.38
42.66
46.19
76.28
(0.02%)
(0.25%)
—
6.15
Div yield (avg)%
21.07
20.10
18.92
19.51
19.13
16.14
18.86
19.32
17.85
16.80
22.52
17.85
19.02
63
10.45
Payout ratio%
6.72
6.71
9.10
6.74
4.11
6.22
3.38
4.61
2.95
4.37
26.25
4.37
5.41
81
24.81
Shares (diluted)M
32.44
30.91
32.94
31.08
34.55
39.34
36.73
37.28
36.59
38.19
24.46
2.02%
2.93%
88
24.09
Buyback yield%
10.35
9.83
9.76
11.86
12.52
10.82
13.53
15.54
15.72
16.58
28.90
15.54
12.19
79
1.262
D/E ratiox
1.310
1.208
1.368
1.464
1.431
1.559
1.443
1.598
1.589
1.708
1.527
1.589
1.454
95
2.110
Enterprise value₹B
1.940
1.750
1.906
2.076
2.105
1.833
1.789
1.631
1.588
1.727
0.722
(3.89%)
(1.81%)
47
2.401
LT debt₹B
3.164
3.399
3.934
3.893
4.161
4.520
5.444
5.682
6.191
7.046
1.195
11.11%
10.42%
64
Revenue
₹3.664B
3.74%
1.00×
Cost of revenue
₹2.499B
3.74%
1.00×
Operating expenses
₹868.4M
3.46%
0.97×
Cash and investments
18.13%
Spread over hurdle
(9.26%)