5.945
Revenue₹B
8.759
8.782
8.916
9.278
9.531
9.843
9.986
10.01
10.29
10.36
6.437
1.68%
1.69%
9
21.26
Revenue growth%
25.69
28.46
28.79
30.69
33.66
32.83
31.58
34.24
34.22
35.64
10.44
34.22
32.21
17
21.55
Gross margin%
16.31
19.18
17.03
19.44
17.65
19.15
17.91
15.03
12.33
12.86
29.31
15.03
17.34
68
5.22
Operating margin%
14.58
14.45
15.69
13.39
13.95
15.52
17.10
18.00
15.84
13.18
11.67
15.84
15.05
27
12.08
Net margin%
27.89
29.30
31.67
34.02
31.55
29.25
28.94
26.14
26.74
28.17
29.50
28.17
29.10
53
27.84
P/E ratio (avg)x
36.40
39.43
38.98
43.08
49.19
46.23
43.15
44.33
48.18
47.89
33.07
46.23
43.74
53
32.24
EV/EBITx
22.70
24.95
23.56
21.13
19.11
16.66
15.29
15.37
13.95
15.23
34.62
15.29
17.88
85
5.14
FCF yield (avg)%
12.34
14.39
13.88
15.87
14.58
14.14
11.72
10.07
7.89
9.52
16.67
10.07
13.11
81
16.06
FCF margin%
29.82
28.51
28.04
30.31
31.60
33.84
31.40
32.81
31.04
32.58
28.12
32.58
31.22
93
0.423
FCF / Net incomex
1.354
1.192
1.273
1.358
1.402
1.287
1.240
1.270
1.179
1.001
1.223
1.240
1.272
77
9.34
ROIC%
3.48
4.35
5.08
5.54
7.26
6.90
4.54
5.59
7.53
8.32
27.24
6.90
5.57
8
15.98
Return on equity%
8.76
11.74
13.56
16.21
16.43
14.00
13.75
15.48
16.54
16.88
12.89
15.48
14.74
45
18.49
Return on assets%
8.96
10.23
11.40
11.64
10.66
10.61
11.41
11.46
9.20
9.56
10.99
10.61
10.63
70
35.74
EPS₹
157.30
178.50
183.63
184.99
166.82
164.70
156.64
164.93
183.12
188.60
39.96
2.49%
0.86%
—
22.86
EPS growth%
15.71
17.36
17.41
14.98
13.13
10.73
12.59
14.38
12.55
10.13
20.39
12.55
13.76
32
118.14
Bookvalue per sh₹
42.38
45.28
45.19
42.76
36.50
33.01
30.49
33.01
34.02
34.50
146.24
(1.12%)
(2.75%)
—
153.18
FCF per share₹
98.02
99.37
103.10
111.63
122.46
126.05
128.07
134.43
139.22
154.83
28.86
4.80%
5.83%
—
162.54
Dividend per sh₹
62.13
65.33
77.67
82.83
93.33
107.27
126.32
121.90
120.63
125.49
71.28
6.10%
7.20%
—
4.50
Div yield (avg)%
15.96
14.45
14.08
12.31
15.20
13.08
14.18
12.36
12.68
11.06
29.34
12.68
13.58
28
7.54
Payout ratio%
5.57
2.60
0.40
0.40
3.20
1.82
1.51
1.77
3.95
1.65
16.53
1.77
1.79
56
42.15
Shares (diluted)M
50.80
57.89
63.63
76.49
89.46
99.48
97.82
115.2
114.9
113.1
43.34
4.80%
8.05%
69
22.18
Buyback yield%
6.69
5.49
3.01
4.37
2.85
0.40
1.28
3.41
5.70
5.57
5.26
3.41
3.89
18
0.281
D/E ratiox
1.131
1.246
1.324
1.421
1.490
1.504
1.428
1.546
1.508
1.603
1.614
1.508
1.459
43
6.438
Enterprise value₹B
10.09
11.85
13.56
13.40
13.42
16.19
16.12
17.66
17.23
17.74
6.037
5.73%
6.15%
91
4.959
LT debt₹B
5.482
5.290
5.849
5.748
6.043
7.149
7.473
8.233
8.842
9.029
5.768
8.36%
5.65%
47
Revenue
₹10.36B
1.69%
1.00×
Cost of revenue
₹5.236B
1.70%
1.00×
Operating expenses
₹1.954B
1.40%
0.97×
Goodwill & intangibles
16.57%
Spread over hurdle
11.21%