3.391
Revenue₹B
2.991
3.190
3.452
3.744
4.071
4.258
4.545
4.857
5.222
5.522
3.501
6.29%
7.11%
27
24.09
Revenue growth%
13.40
11.98
12.69
11.51
14.42
17.37
18.46
21.36
21.81
19.75
22.81
19.75
15.89
5
7.80
Gross margin%
22.84
21.21
23.43
25.82
28.23
25.28
26.27
25.24
26.44
29.39
14.49
26.27
25.55
7
14.69
Operating margin%
5.65
8.48
9.18
8.55
10.66
12.12
9.94
9.24
6.35
7.49
17.07
9.24
8.87
66
14.81
Net margin%
23.63
22.47
23.97
26.41
27.02
29.97
27.60
27.93
26.93
27.77
28.87
27.77
26.98
48
30.09
P/E ratio (avg)x
21.91
24.66
26.19
28.82
30.42
32.06
35.24
38.89
43.55
41.74
14.71
38.89
31.24
46
34.73
EV/EBITx
9.074
9.109
9.220
9.801
9.943
10.74
12.41
14.47
15.89
17.47
35.66
14.47
10.34
45
9.92
FCF yield (avg)%
8.29
7.44
6.10
7.12
6.19
8.66
7.87
8.96
9.94
8.71
12.19
8.71
8.08
14
9.73
FCF margin%
8.61
8.73
5.98
3.00
1.23
0.40
0.40
3.05
6.04
4.02
7.46
3.05
3.53
91
0.596
FCF / Net incomex
1.670
1.648
1.593
1.500
1.489
1.578
1.543
1.715
1.976
2.107
1.655
1.715
1.620
85
6.44
ROIC%
17.66
19.07
20.92
17.97
18.03
18.29
15.50
12.67
12.50
15.18
28.47
15.18
17.81
57
27.14
Return on equity%
11.55
8.86
11.16
9.39
6.53
7.56
6.33
3.74
2.42
1.21
20.68
3.74
7.04
64
11.69
Return on assets%
15.08
13.56
13.49
15.29
14.74
13.10
15.04
13.26
11.98
9.39
21.25
13.10
13.53
81
38.99
EPS₹
20.36
23.58
23.23
25.88
28.90
31.90
35.28
36.87
39.71
43.02
40.32
8.29%
7.78%
—
20.03
EPS growth%
7.63
5.43
2.77
0.55
0.40
0.40
0.40
1.05
0.73
0.40
16.10
0.40
0.64
47
32.02
Bookvalue per sh₹
15.91
15.28
15.08
15.38
15.40
16.53
19.01
19.28
19.20
19.69
39.39
5.04%
2.39%
—
40.32
FCF per share₹
38.79
40.08
46.32
52.56
61.34
73.06
81.81
93.07
103.44
117.96
25.43
13.97%
13.28%
—
41.13
Dividend per sh₹
20.48
22.94
24.16
23.92
24.19
25.75
29.43
32.55
37.44
38.03
32.06
9.47%
5.64%
—
13.94
Div yield (avg)%
0.66
0.40
3.12
4.03
1.12
0.40
1.51
3.17
5.50
5.61
16.53
3.17
2.31
54
29.18
Payout ratio%
11.01
13.71
14.31
13.32
13.48
12.53
12.18
11.76
13.80
14.33
5.60
12.53
13.40
6
143.3
Shares (diluted)M
162.0
167.0
172.6
196.4
209.3
198.6
219.1
250.6
267.8
279.3
147.9
5.94%
7.17%
30
7.32
Buyback yield%
1.90
4.33
5.40
3.22
4.51
4.01
3.95
4.37
6.94
7.29
10.28
4.37
4.35
22
1.701
D/E ratiox
1.037
1.018
1.051
0.970
0.955
0.959
1.025
0.889
0.806
0.861
1.010
0.889
0.964
32
1.558
Enterprise value₹B
0.677
0.729
0.720
0.747
0.686
0.738
0.661
0.613
0.625
0.643
5.392
(1.29%)
(1.42%)
25
4.768
LT debt₹B
2.934
2.937
3.141
2.845
2.681
2.724
2.486
2.473
2.175
1.932
6.229
(6.35%)
(3.76%)
64
Revenue
₹5.522B
7.11%
1.00×
Cost of revenue
₹3.142B
7.03%
0.99×
Operating expenses
₹775.3M
7.45%
1.03×
Cash and investments
14.24%
Spread over hurdle
27.55%