0.670
Revenue₹B
1.658
1.775
1.943
2.140
2.341
2.496
2.726
2.982
3.198
3.368
0.720
7.55%
8.07%
51
19.67
Revenue growth%
22.48
20.99
19.09
18.87
16.22
13.87
12.73
13.48
16.08
17.63
27.24
13.87
16.93
22
7.85
Gross margin%
16.52
16.96
18.64
19.71
20.65
20.30
19.57
19.09
18.60
15.87
15.20
19.09
18.87
18
6.03
Operating margin%
27.26
25.92
26.01
24.97
22.76
22.29
19.30
16.48
18.73
18.78
10.95
18.78
22.52
50
6.39
Net margin%
28.62
30.35
31.07
32.18
30.67
28.23
30.10
28.84
29.94
32.93
10.10
29.94
30.22
62
27.89
P/E ratio (avg)x
29.16
26.10
23.85
23.14
20.73
21.25
21.72
20.63
21.07
20.04
30.86
21.07
21.49
51
29.33
EV/EBITx
35.50
38.47
36.07
35.26
32.14
29.01
32.29
31.49
34.42
33.22
9.333
32.29
33.82
80
3.22
FCF yield (avg)%
11.59
11.88
14.37
17.24
17.84
14.97
12.23
11.64
10.05
8.54
12.60
11.64
12.05
65
26.04
FCF margin%
4.33
4.13
1.24
0.40
0.73
0.40
2.51
0.40
1.07
2.25
6.21
1.07
1.15
68
0.465
FCF / Net incomex
2.269
2.331
2.785
2.913
2.947
3.474
3.934
4.286
4.476
4.494
0.991
4.286
3.210
14
18.04
ROIC%
14.53
16.33
16.43
13.69
14.09
11.88
9.49
9.24
9.04
10.24
26.41
9.49
12.79
23
23.56
Return on equity%
21.08
18.83
17.93
20.03
21.73
21.48
23.78
22.45
22.66
22.73
9.06
22.66
21.61
44
3.51
Return on assets%
7.36
5.56
8.48
7.52
7.44
10.03
10.20
9.55
10.02
10.87
2.81
10.03
9.02
45
8.93
EPS₹
37.71
36.08
34.06
33.36
36.66
41.10
45.17
42.90
47.56
46.60
9.55
4.92%
2.46%
—
2.76
EPS growth%
12.65
13.84
14.56
17.27
14.62
12.04
10.75
13.57
13.82
14.17
19.95
13.57
13.83
49
5.86
Bookvalue per sh₹
33.83
31.86
35.54
38.34
39.39
38.70
45.44
48.02
45.63
45.96
5.31
3.13%
3.20%
—
13.90
FCF per share₹
17.09
18.80
18.55
18.55
19.31
17.94
19.28
17.12
16.57
15.37
26.78
(4.46%)
(1.54%)
—
19.90
Dividend per sh₹
5.29
5.35
6.00
6.35
5.88
6.04
6.72
6.71
6.20
5.62
22.25
(0.91%)
1.43%
—
5.53
Div yield (avg)%
15.39
13.61
12.48
14.62
13.26
13.96
16.66
13.90
13.92
16.32
22.65
13.96
13.94
71
16.46
Payout ratio%
26.58
28.36
29.71
28.69
30.54
32.23
31.64
29.80
26.83
24.17
28.15
29.80
29.20
32
100.6
Shares (diluted)M
101.3
89.31
86.30
92.10
93.51
85.37
93.16
99.86
102.5
93.52
97.96
—
(1.07%)
35
7.74
Buyback yield%
27.06
29.05
31.39
34.21
35.43
33.24
32.98
33.72
36.14
37.18
25.72
33.72
33.48
36
1.084
D/E ratiox
2.326
2.594
2.711
2.597
2.833
2.827
2.852
3.018
3.540
3.400
1.496
3.018
2.830
6
3.797
Enterprise value₹B
5.548
5.447
6.143
6.105
6.635
6.542
6.929
7.273
8.189
9.106
0.280
6.54%
6.02%
37
3.313
LT debt₹B
3.382
3.646
3.453
3.227
2.928
3.056
2.986
3.117
2.863
2.667
2.703
(1.85%)
(3.34%)
59
Revenue
₹3.368B
8.07%
1.00×
Cost of revenue
₹2.272B
8.15%
1.01×
Operating expenses
₹670.3M
8.11%
1.00×
Cash and investments
18.03%
Spread over hurdle
(9.55%)