3.100
Revenue₹B
3.271
3.292
3.325
3.278
3.345
3.308
3.400
3.474
3.555
3.573
3.452
1.33%
1.06%
52
28.85
Revenue growth%
0.40
0.40
2.45
2.91
1.37
0.60
0.79
0.40
2.02
4.12
28.95
0.79
1.08
51
4.48
Gross margin%
18.58
19.87
20.24
22.19
23.38
26.23
26.48
24.15
24.23
22.33
7.39
24.23
22.86
14
20.78
Operating margin%
11.78
11.02
11.62
9.78
10.74
9.23
8.40
7.61
4.79
1.91
13.04
7.61
9.50
26
11.24
Net margin%
15.06
12.88
10.25
7.68
5.76
4.36
5.94
6.92
7.14
7.48
6.92
6.92
7.31
6
26.91
P/E ratio (avg)x
61.98
71.47
69.21
76.22
74.40
86.15
87.55
96.84
99.33
103.8
19.54
96.84
81.19
94
12.31
EV/EBITx
8.260
9.236
9.232
9.761
9.869
10.87
10.49
10.97
12.69
14.18
9.280
10.97
10.18
8
16.38
FCF yield (avg)%
0.40
0.40
0.40
1.11
1.71
0.84
0.40
3.29
5.79
5.64
15.33
3.29
0.97
47
29.92
FCF margin%
30.31
30.59
29.41
31.52
30.06
31.51
30.74
28.05
28.19
25.83
12.34
28.19
30.19
88
0.947
FCF / Net incomex
1.546
1.662
1.694
1.635
1.532
1.681
1.907
2.001
1.804
1.700
1.267
1.804
1.688
90
25.51
ROIC%
23.59
25.54
24.42
22.77
22.38
21.55
18.62
15.63
17.16
18.09
11.00
18.09
21.97
44
5.48
Return on equity%
18.53
19.40
20.10
19.74
22.18
20.64
19.99
19.36
16.51
18.54
23.18
19.36
19.57
81
10.57
Return on assets%
2.81
0.40
0.40
3.23
1.67
1.75
2.74
3.10
1.88
2.50
15.90
2.50
2.19
6
25.14
EPS₹
15.45
13.76
14.08
15.20
13.02
11.94
10.83
11.16
9.73
8.30
26.52
(8.60%)
(6.64%)
—
27.72
EPS growth%
33.35
32.34
30.70
32.23
31.92
34.56
34.79
35.72
37.30
35.06
19.26
35.06
33.95
70
11.22
Bookvalue per sh₹
12.43
12.33
12.81
15.35
18.24
19.94
22.56
25.65
28.90
28.26
22.96
9.14%
10.04%
—
15.33
FCF per share₹
9.38
9.66
8.54
8.13
7.00
7.50
7.67
6.69
6.31
6.00
12.69
(3.05%)
(4.12%)
—
4.94
Dividend per sh₹
6.75
6.36
7.16
7.62
8.50
8.10
8.41
9.14
10.08
11.32
5.94
5.91%
4.87%
—
17.60
Div yield (avg)%
5.54
3.33
1.18
0.40
0.40
0.40
0.40
1.77
1.91
4.10
3.86
1.77
1.48
77
9.08
Payout ratio%
14.05
13.23
15.26
16.68
18.52
20.46
19.21
17.84
18.65
20.88
4.94
19.21
18.18
23
165.9
Shares (diluted)M
232.9
260.7
272.1
285.8
305.1
355.6
367.8
393.2
437.1
489.6
159.3
9.92%
8.88%
39
7.72
Buyback yield%
33.84
31.22
31.18
30.96
30.59
29.50
28.01
27.92
28.84
28.70
7.25
28.70
30.05
81
1.723
D/E ratiox
2.387
2.227
2.061
2.143
2.168
2.249
2.218
2.062
2.035
2.097
1.264
2.097
2.156
58
1.681
Enterprise value₹B
2.821
2.917
3.090
3.027
2.939
3.133
3.172
3.654
3.847
4.205
2.962
7.43%
4.91%
95
3.850
LT debt₹B
2.995
2.939
3.082
2.869
3.136
2.941
3.103
3.238
2.998
3.041
3.736
(0.61%)
1.49%
91
Revenue
₹3.573B
1.06%
1.00×
Cost of revenue
₹2.501B
1.06%
1.00×
Operating expenses
₹585.6M
0.91%
0.99×
Goodwill & intangibles
19.24%
Property and equipment
16.16%
Spread over hurdle
(9.31%)