0.379
Revenue₹B
1.839
1.918
1.941
1.985
2.043
2.061
2.162
2.277
2.390
2.505
0.389
4.16%
3.68%
69
10.94
Revenue growth%
0.40
2.73
3.95
1.71
2.25
5.03
4.66
2.26
1.70
1.12
25.97
2.26
2.25
48
14.71
Gross margin%
15.39
13.49
14.83
13.60
14.77
12.41
10.29
9.67
12.10
11.76
19.46
11.76
12.95
8
24.57
Operating margin%
13.09
15.44
16.66
17.28
14.68
12.58
14.34
15.55
17.52
15.77
27.93
15.55
15.50
44
19.79
Net margin%
20.01
18.94
20.74
22.25
24.02
21.36
22.92
22.98
24.29
25.59
8.24
22.98
22.58
80
21.71
P/E ratio (avg)x
25.90
29.35
28.24
30.20
29.06
30.66
31.26
30.05
33.07
37.20
28.66
31.26
30.12
47
15.47
EV/EBITx
10.76
11.20
10.72
9.494
10.17
10.68
9.859
10.12
10.63
11.49
7.857
10.63
10.66
72
28.58
FCF yield (avg)%
15.17
13.57
13.77
14.95
17.05
19.71
22.06
19.76
21.79
23.83
20.35
21.79
18.38
72
10.57
FCF margin%
17.96
16.12
17.04
19.35
20.29
20.89
22.03
24.67
22.79
22.62
7.06
22.62
20.59
16
1.077
FCF / Net incomex
0.365
0.390
0.418
0.469
0.527
0.585
0.631
0.625
0.608
0.646
0.402
0.625
0.556
53
5.23
ROIC%
9.73
11.46
8.59
9.82
7.35
9.76
9.31
8.74
9.77
11.26
16.33
9.76
9.75
59
21.16
Return on equity%
0.55
3.01
4.22
3.98
4.26
1.96
3.89
2.84
0.40
0.40
26.92
1.96
2.93
92
3.09
Return on assets%
25.70
24.06
23.98
26.81
27.04
25.87
23.75
25.92
27.38
28.11
14.82
25.92
25.89
57
3.40
EPS₹
2.48
2.63
2.68
2.70
2.80
3.20
3.02
2.93
3.02
2.86
3.58
0.43%
3.06%
—
20.73
EPS growth%
26.23
28.53
25.95
26.70
26.44
23.70
21.52
21.52
23.63
22.67
24.64
22.67
24.82
83
4.53
Bookvalue per sh₹
3.90
3.67
3.84
4.20
4.53
4.07
3.65
3.27
3.38
3.16
4.29
(6.96%)
(2.93%)
—
4.17
FCF per share₹
3.30
3.35
3.80
3.83
3.88
4.49
5.41
5.98
6.88
8.13
1.72
15.93%
9.83%
—
1.30
Dividend per sh₹
8.38
9.71
10.49
12.36
12.21
13.34
15.42
17.33
19.23
22.93
5.62
13.43%
12.61%
—
15.01
Div yield (avg)%
23.65
22.91
23.69
24.94
22.74
24.00
22.62
24.28
22.24
22.35
24.26
22.62
23.28
6
24.00
Payout ratio%
19.26
20.20
22.65
21.24
21.83
24.50
22.32
23.64
23.02
24.24
20.69
23.64
22.48
17
113.6
Shares (diluted)M
122.4
134.1
149.2
146.5
155.2
169.8
195.4
221.7
230.5
242.8
112.0
9.37%
6.53%
44
3.86
Buyback yield%
22.06
21.79
24.75
22.28
20.38
21.67
24.38
22.64
20.35
22.53
25.01
22.53
22.17
32
0.988
D/E ratiox
0.930
0.892
0.871
0.972
0.922
1.008
1.158
1.255
1.385
1.529
1.499
1.255
0.990
19
0.537
Enterprise value₹B
2.711
2.789
3.124
3.039
3.043
2.992
3.172
3.640
3.561
3.992
1.777
5.58%
3.50%
13
1.227
LT debt₹B
1.614
1.649
1.675
1.784
1.777
1.921
2.168
2.113
2.150
2.159
0.562
3.97%
3.01%
10
Revenue
₹2.505B
3.68%
1.00×
Cost of revenue
₹1.265B
3.26%
0.96×
Operating expenses
₹389.0M
4.98%
1.13×
Cash and investments
15.61%
Spread over hurdle
10.64%