2.456
Revenue₹B
9.481
10.13
10.60
11.35
11.93
12.57
13.62
14.40
15.38
16.05
2.526
6.11%
6.23%
68
4.29
Revenue growth%
31.70
30.33
32.00
30.72
29.27
30.02
32.32
34.26
33.39
34.54
24.68
33.39
31.85
68
7.14
Gross margin%
22.19
22.78
23.60
20.78
17.96
15.15
15.90
16.25
15.21
16.03
22.65
15.90
17.10
68
6.16
Operating margin%
13.56
13.96
12.08
13.90
12.41
12.45
11.48
11.03
13.54
15.59
4.02
12.45
13.00
30
6.88
Net margin%
31.34
30.89
30.04
28.59
27.93
25.34
23.75
21.23
23.81
25.40
24.13
23.81
26.66
60
18.80
P/E ratio (avg)x
6.878
6.615
6.744
7.384
7.045
7.240
7.809
8.110
7.185
6.847
26.13
7.240
7.115
25
24.97
EV/EBITx
18.15
17.91
19.30
20.53
21.31
25.66
30.92
31.05
35.49
39.80
7.134
31.05
23.48
32
11.78
FCF yield (avg)%
13.89
14.68
17.14
14.71
17.48
15.70
16.14
16.72
14.87
17.42
28.55
16.14
15.92
36
20.09
FCF margin%
5.31
4.76
2.73
3.37
2.29
3.86
2.81
5.60
8.06
7.84
16.62
5.60
4.31
59
1.629
FCF / Net incomex
0.486
0.526
0.476
0.468
0.470
0.504
0.548
0.527
0.489
0.456
1.233
0.504
0.488
64
4.53
ROIC%
27.92
27.33
26.35
27.95
29.30
31.77
33.93
36.41
34.14
34.66
2.37
34.14
30.53
91
24.50
Return on equity%
19.35
17.07
16.75
15.43
14.97
17.88
16.48
17.97
19.73
21.26
19.78
17.97
17.47
44
19.40
Return on assets%
1.68
3.83
5.53
7.30
9.24
11.18
9.01
8.05
8.05
6.73
11.50
8.05
7.68
50
8.30
EPS₹
9.34
8.92
9.11
9.78
9.78
9.38
9.79
9.79
10.69
10.24
9.11
0.92%
1.76%
—
15.11
EPS growth%
20.28
22.17
25.06
23.49
24.39
26.15
27.02
24.75
26.37
25.00
14.11
26.15
24.88
40
14.23
Bookvalue per sh₹
7.42
8.20
8.33
8.75
10.33
10.49
12.28
12.48
12.92
14.73
9.60
7.36%
9.08%
—
3.77
FCF per share₹
11.49
11.85
13.59
13.41
13.00
14.33
14.30
15.47
15.86
17.14
11.36
5.68%
3.59%
—
11.80
Dividend per sh₹
4.01
4.17
3.99
3.64
3.33
3.60
3.24
2.90
3.11
3.35
10.83
0.13%
(0.94%)
—
15.55
Div yield (avg)%
24.36
24.14
21.94
20.91
18.04
20.09
21.23
19.28
22.12
24.81
9.73
21.23
21.58
71
12.23
Payout ratio%
21.08
19.66
16.83
16.69
14.94
17.33
17.76
18.39
18.42
17.43
13.83
17.76
17.60
42
0.373
Shares (diluted)B
0.639
0.676
0.768
0.809
0.925
1.026
0.981
1.043
0.991
1.101
0.369
3.55%
6.23%
79
25.73
Buyback yield%
36.07
36.79
37.42
35.09
37.34
38.20
35.56
33.16
30.57
31.48
11.27
33.16
35.81
63
0.738
D/E ratiox
0.401
0.415
0.396
0.365
0.372
0.360
0.316
0.272
0.288
0.301
1.663
0.301
0.362
30
11.27
Enterprise value₹B
3.945
4.199
4.592
4.760
4.940
5.356
5.817
6.211
5.709
6.215
13.92
4.70%
5.07%
41
5.770
LT debt₹B
7.997
8.423
9.037
9.639
9.505
9.807
10.02
10.38
11.32
10.94
14.90
2.84%
3.55%
18
Revenue
₹16.05B
6.23%
1.00×
Cost of revenue
₹9.010B
5.99%
0.98×
Operating expenses
₹4.136B
6.61%
1.04×
Goodwill & intangibles
20.28%
Cash and investments
16.73%
Spread over hurdle
(4.36%)