15.70
Revenue₹B
7.611
8.373
8.983
9.798
10.55
11.56
12.43
13.36
14.26
15.69
16.26
8.26%
8.63%
94
2.53
Revenue growth%
6.04
6.88
6.44
6.31
8.23
9.93
8.12
8.76
9.20
8.75
6.05
8.76
8.17
71
29.39
Gross margin%
18.21
18.63
16.89
17.36
15.54
13.44
15.50
16.41
16.38
16.24
20.26
16.24
16.40
92
18.13
Operating margin%
17.16
19.26
19.29
17.20
19.38
19.83
17.69
15.72
15.25
15.18
6.52
15.72
17.44
7
14.11
Net margin%
16.31
15.63
16.62
13.89
14.91
17.58
18.27
18.15
16.08
18.22
16.51
18.15
16.47
78
32.24
P/E ratio (avg)x
16.49
17.02
15.40
14.33
12.32
13.52
12.22
11.37
11.21
9.911
14.81
11.37
12.92
66
36.63
EV/EBITx
25.55
29.36
34.88
37.83
39.87
38.03
36.85
38.61
40.51
42.07
17.84
38.61
37.93
90
8.00
FCF yield (avg)%
5.89
3.26
5.80
4.27
6.77
4.12
5.12
7.54
6.59
8.90
5.54
6.59
5.85
63
7.87
FCF margin%
4.71
1.74
1.07
0.40
2.92
2.86
5.06
5.53
2.73
1.85
20.59
2.86
2.79
46
0.575
FCF / Net incomex
2.179
1.980
2.211
2.082
2.322
2.659
2.882
2.810
3.042
3.096
1.755
2.882
2.491
46
5.08
ROIC%
4.63
3.83
1.87
0.40
0.40
3.10
0.60
0.40
1.09
0.40
16.36
0.60
0.84
72
9.40
Return on equity%
37.52
35.50
36.19
36.59
37.91
39.18
37.45
36.09
36.31
35.76
19.35
36.31
36.45
13
14.20
Return on assets%
23.79
22.21
22.93
20.69
19.85
19.30
20.55
21.21
18.83
19.88
11.15
19.88
20.62
52
15.35
EPS₹
26.84
29.78
26.87
30.54
31.75
34.74
39.17
36.43
36.48
35.32
17.19
2.15%
2.96%
—
24.59
EPS growth%
17.12
14.26
12.38
15.10
17.46
16.16
13.65
13.39
11.88
14.32
6.09
13.65
14.29
84
28.53
Bookvalue per sh₹
33.78
36.82
34.40
39.37
39.40
37.98
42.83
42.79
48.18
46.00
22.58
3.14%
3.55%
—
31.45
FCF per share₹
27.81
28.30
24.64
22.22
23.41
25.54
23.00
23.18
22.13
20.00
14.30
(3.10%)
(3.41%)
—
17.57
Dividend per sh₹
20.13
18.41
19.63
18.99
18.14
17.99
16.60
15.68
15.14
15.87
20.27
(2.64%)
(2.93%)
—
18.89
Div yield (avg)%
16.62
19.54
20.92
19.23
16.82
17.09
18.93
21.81
21.37
23.06
21.36
21.37
19.38
86
13.79
Payout ratio%
23.19
23.45
21.04
20.86
18.29
19.25
16.41
17.20
16.12
15.13
5.65
16.41
18.77
73
535.1
Shares (diluted)M
575.3
517.1
458.9
438.1
474.3
522.3
547.8
564.6
555.4
562.6
536.9
3.47%
0.28%
48
6.74
Buyback yield%
22.43
22.92
20.75
19.26
19.64
19.16
16.37
18.40
17.14
19.97
6.88
18.40
19.45
93
0.778
D/E ratiox
1.726
1.719
1.988
2.099
2.129
2.106
2.355
2.771
2.973
3.067
0.610
2.771
2.117
40
21.01
Enterprise value₹B
8.604
8.599
8.367
8.831
8.676
7.675
8.360
8.093
8.439
8.897
20.33
0.51%
0.59%
74
1.576
LT debt₹B
5.474
4.820
5.214
5.048
4.394
4.713
4.462
4.658
4.899
4.611
14.91
0.97%
(3.17%)
23
Revenue
₹15.69B
8.63%
1.00×
Cost of revenue
₹10.98B
8.63%
1.00×
Operating expenses
₹3.369B
8.32%
0.97×
Goodwill & intangibles
16.10%
Cash and investments
15.24%
Spread over hurdle
(12.81%)