2.344
Revenue₹B
2.635
2.604
2.561
2.557
2.527
2.599
2.610
2.588
2.620
2.618
2.487
0.71%
(0.09%)
49
18.86
Revenue growth%
16.04
16.92
17.41
19.44
16.49
14.40
15.56
12.75
14.05
16.88
8.26
14.40
16.27
91
17.44
Gross margin%
23.76
22.27
23.40
24.09
25.05
24.29
22.01
23.76
25.74
26.12
24.38
24.29
23.93
86
29.79
Operating margin%
20.68
19.92
21.92
24.44
25.71
26.17
27.76
25.06
22.62
24.24
7.13
25.06
24.34
55
27.87
Net margin%
13.90
12.02
11.84
9.26
10.38
8.10
7.23
7.44
4.87
6.40
15.17
7.23
8.68
55
27.21
P/E ratio (avg)x
29.52
28.10
26.80
24.68
26.19
28.10
31.35
30.82
29.14
29.42
31.11
29.42
28.62
49
32.73
EV/EBITx
29.97
32.60
31.52
30.12
33.79
38.43
39.93
37.82
38.56
38.65
15.92
38.56
35.81
66
13.03
FCF yield (avg)%
14.50
14.53
15.93
15.63
13.26
12.76
14.88
12.16
15.16
15.22
28.18
14.88
14.70
53
15.10
FCF margin%
14.12
15.68
13.47
11.60
8.90
8.13
6.93
6.32
5.62
4.06
23.40
6.32
8.51
44
1.309
FCF / Net incomex
0.420
0.412
0.350
0.374
0.321
0.327
0.342
0.364
0.333
0.318
1.393
0.333
0.346
50
25.36
ROIC%
18.84
21.06
18.40
15.45
13.38
12.91
12.15
15.06
17.46
17.63
20.25
15.06
16.46
57
29.90
Return on equity%
2.63
2.82
0.40
0.40
0.40
1.82
0.40
0.40
0.91
0.40
17.68
0.40
0.40
64
5.78
Return on assets%
11.29
12.41
11.12
12.90
10.16
9.43
7.04
8.94
6.85
5.62
3.10
7.04
9.80
63
10.50
EPS₹
8.94
9.40
8.45
8.35
7.69
7.33
7.74
6.67
5.98
5.97
11.73
(4.94%)
(5.06%)
—
5.07
EPS growth%
10.41
9.42
8.15
8.75
6.33
9.31
7.81
10.33
8.47
6.29
18.33
8.47
8.61
47
7.48
Bookvalue per sh₹
12.03
13.33
15.72
16.63
17.86
19.36
23.26
24.39
29.06
29.57
7.78
10.61%
9.88%
—
7.89
FCF per share₹
16.23
15.70
14.86
15.26
16.50
18.32
20.03
18.63
17.34
19.84
17.12
3.75%
1.67%
—
18.13
Dividend per sh₹
23.38
22.10
20.66
22.63
24.48
23.67
27.26
30.80
34.06
35.35
12.89
7.62%
3.74%
—
23.12
Div yield (avg)%
15.02
12.32
12.89
15.45
13.29
11.48
12.91
13.27
13.90
13.66
28.53
13.27
13.28
46
19.55
Payout ratio%
17.93
14.95
13.95
13.22
14.29
16.05
18.46
19.27
17.99
20.72
2.88
18.46
16.99
30
109.3
Shares (diluted)M
188.2
219.8
234.3
260.9
299.0
291.2
337.5
329.6
396.4
448.3
109.9
8.44%
10.32%
77
9.22
Buyback yield%
15.14
12.84
14.16
12.52
11.22
12.22
14.11
12.57
14.09
11.77
9.91
12.57
12.70
84
0.493
D/E ratiox
0.568
0.641
0.651
0.672
0.680
0.714
0.747
0.904
0.994
1.105
1.040
0.904
0.697
25
2.040
Enterprise value₹B
0.967
0.894
0.850
0.787
0.737
0.768
0.837
0.893
0.929
0.887
2.003
3.76%
(1.03%)
59
2,583
LT debt₹M
745.8
635.1
553.6
594.1
595.0
604.1
569.7
574.0
505.1
495.0
860.5
(3.61%)
(5.55%)
22
Revenue
₹2.618B
(0.09%)
1.00×
Cost of revenue
₹1.337B
0.28%
1.04×
Operating expenses
₹592.7M
(0.73%)
0.94×
Cash and investments
18.42%
Goodwill & intangibles
15.67%
Spread over hurdle
(0.05%)