9.648
Revenue₹B
26.02
27.44
29.15
30.78
31.76
33.51
34.33
35.61
37.63
38.90
9.929
4.14%
4.53%
46
15.41
Revenue growth%
28.40
27.79
26.52
25.47
26.61
28.67
31.21
30.18
29.04
26.97
20.37
29.04
28.09
43
8.96
Gross margin%
26.52
26.00
23.24
21.40
20.78
21.96
22.36
23.11
24.04
26.10
11.01
23.11
23.18
73
28.17
Operating margin%
11.77
11.54
14.31
15.44
16.97
14.66
14.71
14.71
14.38
12.57
2.76
14.66
14.52
25
13.90
Net margin%
23.02
22.42
24.28
24.61
23.58
24.27
24.65
23.34
22.17
23.57
27.03
23.57
23.58
6
13.55
P/E ratio (avg)x
14.46
12.79
12.57
11.25
11.86
12.30
12.93
12.60
13.78
12.27
21.09
12.60
12.58
9
7.722
EV/EBITx
26.44
26.06
27.04
25.32
22.40
20.33
20.80
22.71
24.96
24.23
30.54
22.71
24.59
75
16.77
FCF yield (avg)%
28.94
26.19
25.38
26.80
28.70
30.75
27.79
26.48
25.90
24.44
16.27
26.48
26.64
86
26.21
FCF margin%
12.85
12.38
10.80
9.64
10.86
10.43
7.87
7.88
6.05
5.44
20.52
7.87
10.04
94
0.260
FCF / Net incomex
1.691
1.937
1.940
2.022
2.207
2.255
2.609
2.756
3.301
3.864
1.415
2.756
2.231
17
22.54
ROIC%
33.21
31.04
30.60
29.57
31.29
28.82
27.82
28.91
30.62
28.49
28.13
28.82
30.08
14
18.30
Return on equity%
12.34
15.19
17.49
16.76
16.41
17.67
19.15
22.09
22.73
23.54
9.83
22.09
17.58
61
11.75
Return on assets%
13.92
14.54
15.48
14.15
14.64
15.14
12.61
15.45
12.62
14.96
18.50
14.96
14.59
92
58.22
EPS₹
94.19
99.92
111.65
125.27
135.91
144.93
157.02
161.77
187.88
215.69
60.56
9.68%
9.45%
—
6.40
EPS growth%
5.89
6.98
4.90
6.81
8.14
6.48
5.51
6.84
5.70
7.12
12.93
6.48
6.65
22
60.85
Bookvalue per sh₹
30.85
36.32
36.11
40.35
43.64
42.64
42.76
44.70
52.83
61.21
50.68
7.00%
8.29%
—
65.69
FCF per share₹
30.93
32.46
30.25
31.91
27.81
27.92
29.09
30.59
31.35
33.75
38.61
3.95%
(0.58%)
—
15.49
Dividend per sh₹
40.88
40.31
42.21
45.90
49.73
53.19
61.96
69.53
72.09
85.69
66.74
11.50%
8.64%
—
22.44
Div yield (avg)%
12.09
10.27
9.58
11.10
13.09
14.62
16.33
15.56
17.92
18.03
15.78
16.33
13.86
48
15.86
Payout ratio%
10.47
10.27
7.67
6.45
8.75
6.31
4.52
4.35
1.91
0.40
27.37
4.35
6.38
68
202.3
Shares (diluted)M
242.7
249.2
255.5
282.2
264.8
251.1
255.7
239.5
225.0
217.9
210.7
(3.82%)
(1.99%)
17
12.79
Buyback yield%
18.48
20.03
18.62
20.17
21.79
23.49
20.70
21.71
21.75
22.35
24.25
21.75
21.21
11
0.419
D/E ratiox
0.354
0.370
0.363
0.352
0.323
0.358
0.372
0.387
0.346
0.315
0.582
0.358
0.356
39
19.71
Enterprise value₹B
17.45
17.60
17.88
18.99
21.21
23.30
21.22
20.67
20.13
22.31
18.78
1.01%
3.08%
72
6.073
LT debt₹B
12.56
12.39
11.56
11.89
12.77
12.19
12.62
11.16
9.996
9.061
30.36
(6.63%)
(4.61%)
80
Revenue
₹38.90B
4.53%
1.00×
Cost of revenue
₹19.32B
4.54%
1.00×
Operating expenses
₹8.448B
4.56%
1.00×
Cash and investments
15.00%
Return on capital
150.23%
Spread over hurdle
134.65%