3.575
Revenue₹B
2.345
2.502
2.697
2.863
2.950
3.152
3.375
3.582
3.863
4.168
3.724
7.16%
6.36%
86
12.87
Revenue growth%
23.19
21.45
23.72
24.95
25.24
26.73
24.11
22.27
24.04
26.27
21.86
24.11
24.07
5
6.69
Gross margin%
29.92
30.87
29.74
28.13
25.18
27.29
27.37
30.08
30.57
30.07
28.95
30.07
29.83
53
6.18
Operating margin%
34.72
33.58
31.40
33.59
31.35
33.03
36.00
37.35
35.73
35.48
28.99
35.73
34.15
48
14.80
Net margin%
12.78
14.20
11.34
10.13
10.44
13.06
10.86
11.25
12.18
13.19
17.37
12.18
11.76
18
8.363
P/E ratio (avg)x
9.145
8.377
8.422
8.955
10.01
10.48
9.608
8.982
8.483
8.715
15.70
8.982
8.969
47
36.78
EV/EBITx
7.569
8.734
8.980
8.568
9.818
11.24
12.00
12.01
13.07
14.25
28.53
12.01
10.53
91
24.90
FCF yield (avg)%
28.65
29.49
32.46
33.35
36.34
37.43
35.65
34.19
36.36
33.70
5.13
35.65
33.94
82
2.74
FCF margin%
17.81
17.91
20.81
23.67
24.32
22.89
25.08
26.22
26.79
26.30
23.81
26.22
24.00
66
0.850
FCF / Net incomex
0.100
0.096
0.098
0.098
0.088
0.087
0.084
0.078
0.069
0.061
1.553
0.078
0.087
45
10.25
ROIC%
18.18
15.27
16.70
18.50
19.05
18.95
17.86
19.01
21.21
22.94
8.86
19.01
18.73
72
13.57
Return on equity%
30.41
33.10
31.91
33.88
33.09
30.87
32.93
32.96
34.72
32.30
14.72
32.93
32.95
67
20.30
Return on assets%
32.60
33.79
34.26
36.25
36.65
34.92
34.38
32.80
31.29
31.47
15.17
32.80
34.03
77
17.62
EPS₹
57.53
57.61
56.14
60.09
61.42
59.16
61.69
66.88
72.50
69.92
18.57
2.63%
3.74%
—
2.43
EPS growth%
12.15
10.76
13.52
13.29
11.42
10.00
7.10
5.19
7.49
9.81
2.89
7.49
10.38
79
6.10
Bookvalue per sh₹
5.05
5.42
5.03
4.47
4.77
4.43
4.05
4.29
3.85
3.49
24.87
(6.04%)
(4.62%)
—
5.11
FCF per share₹
4.56
4.40
4.21
4.33
4.15
4.64
4.45
4.92
5.11
4.94
15.16
3.56%
0.47%
—
9.24
Dividend per sh₹
19.65
19.82
22.02
22.42
23.00
23.78
28.02
28.26
31.14
31.96
22.35
6.80%
4.73%
—
12.06
Div yield (avg)%
30.00
30.17
29.78
32.53
33.33
31.55
33.68
31.31
34.27
33.26
13.21
33.26
32.04
22
11.11
Payout ratio%
4.58
4.24
3.03
3.15
4.38
3.96
1.62
0.40
0.40
0.40
7.23
0.40
3.09
25
94.98
Shares (diluted)M
145.0
166.0
187.4
212.6
223.3
262.0
279.2
273.0
266.0
304.9
93.84
6.42%
9.39%
39
27.49
Buyback yield%
27.82
26.45
26.77
26.18
28.01
29.16
26.77
28.38
28.06
27.36
16.13
28.06
27.59
31
0.278
D/E ratiox
1.388
1.206
1.177
1.145
1.163
1.002
1.001
0.893
0.914
0.949
1.007
0.949
1.073
72
0.851
Enterprise value₹B
1.538
1.445
1.325
1.238
1.113
1.025
1.080
1.039
0.898
0.825
1.923
(5.80%)
(5.20%)
63
1.835
LT debt₹B
5.026
4.926
5.360
5.659
5.389
6.392
7.556
7.314
7.375
7.655
3.735
7.27%
4.87%
35
Revenue
₹4.168B
6.36%
1.00×
Cost of revenue
₹2.643B
6.45%
1.01×
Operating expenses
₹1.035B
6.51%
1.01×
Property and equipment
17.66%
Cash and investments
17.25%
Spread over hurdle
(10.66%)