35.20
Revenue₹B
43.34
44.76
45.01
47.40
49.07
49.60
49.93
51.65
53.68
55.71
38.19
2.57%
3.00%
11
2.96
Revenue growth%
18.60
20.91
17.96
20.38
19.43
20.86
21.50
21.39
19.84
20.08
22.07
20.86
20.23
33
26.36
Gross margin%
10.81
10.99
11.33
13.75
11.27
13.66
16.60
16.69
14.92
17.77
24.87
16.60
13.70
75
13.80
Operating margin%
10.83
12.68
12.30
10.94
10.60
8.49
8.78
8.34
9.74
7.00
13.47
8.49
10.17
52
12.68
Net margin%
13.64
13.06
13.17
12.77
11.94
13.24
13.29
11.58
14.13
14.38
10.78
13.29
13.20
78
26.19
P/E ratio (avg)x
37.59
39.40
39.03
39.20
40.71
35.68
36.87
32.77
31.32
31.45
17.16
32.77
37.23
46
37.97
EV/EBITx
37.75
39.48
43.94
49.98
49.84
51.12
51.52
49.53
50.13
46.85
27.26
50.13
49.69
78
25.63
FCF yield (avg)%
27.73
30.07
32.60
30.16
30.87
28.68
28.09
26.52
24.40
26.80
24.20
26.80
28.39
70
24.09
FCF margin%
25.27
23.68
24.88
22.54
20.27
22.50
22.68
24.09
22.85
23.56
25.18
22.85
23.20
44
1.098
FCF / Net incomex
0.374
0.363
0.358
0.317
0.329
0.290
0.282
0.287
0.270
0.292
1.170
0.287
0.305
62
10.43
ROIC%
8.51
7.35
7.76
8.18
10.47
12.00
14.20
15.21
17.56
17.75
5.65
15.21
11.23
88
17.35
Return on equity%
13.74
12.49
9.55
8.37
8.63
8.65
11.55
10.45
7.48
8.40
19.28
8.65
9.10
29
24.29
Return on assets%
8.31
5.43
2.61
4.22
5.26
6.27
6.92
7.04
6.75
8.01
27.38
6.92
6.51
64
75.92
EPS₹
64.82
69.10
62.15
54.94
49.62
50.19
53.92
59.85
63.81
61.70
78.73
4.45%
(1.84%)
—
22.94
EPS growth%
1.70
4.45
4.52
6.70
4.12
4.30
2.84
0.86
2.26
1.10
14.11
2.26
3.48
77
19.67
Bookvalue per sh₹
62.77
61.78
62.21
67.58
64.19
73.11
69.79
79.49
73.97
79.63
38.87
4.41%
1.87%
—
24.83
FCF per share₹
24.93
24.19
23.75
27.89
29.10
30.11
34.69
33.68
40.41
45.40
64.90
9.30%
7.64%
—
18.64
Dividend per sh₹
72.78
68.43
77.57
74.41
86.76
99.76
106.59
105.33
115.00
129.94
19.65
8.41%
7.58%
—
11.79
Div yield (avg)%
10.38
7.87
9.97
12.07
11.37
10.35
9.83
11.33
8.87
8.45
19.00
9.83
10.16
89
11.35
Payout ratio%
29.74
28.45
29.59
26.72
26.22
24.66
26.45
28.00
29.89
27.45
2.87
27.45
27.72
39
307.4
Shares (diluted)M
409.1
430.5
440.2
503.5
534.3
590.5
681.0
697.4
822.3
857.0
319.3
9.91%
8.81%
14
28.88
Buyback yield%
12.95
11.74
11.83
10.46
8.71
10.22
10.62
12.60
11.58
11.06
6.74
11.06
11.32
25
1.782
D/E ratiox
0.864
0.780
0.687
0.706
0.725
0.770
0.807
0.788
0.838
0.898
1.636
0.807
0.784
17
34.96
Enterprise value₹B
11.63
12.99
13.99
13.16
13.90
13.29
12.87
11.93
13.44
14.37
38.82
0.67%
2.48%
9
2.357
LT debt₹B
61.33
63.04
72.42
82.14
95.36
100.2
106.2
100.2
104.5
108.5
32.14
2.61%
7.05%
70
Revenue
₹55.71B
3.00%
1.00×
Cost of revenue
₹34.05B
2.67%
0.97×
Operating expenses
₹11.56B
3.54%
1.05×
Cash and investments
13.50%
Spread over hurdle
(4.30%)