0.355
Revenue₹B
1.854
1.912
1.903
1.926
1.892
1.941
1.974
1.996
2.040
2.017
0.370
1.29%
0.86%
67
11.08
Revenue growth%
23.67
26.15
25.41
24.62
22.72
21.23
22.39
24.44
25.88
23.19
16.31
23.19
24.06
15
28.84
Gross margin%
22.54
24.03
24.46
26.18
26.95
28.81
26.36
23.82
25.12
26.00
27.74
26.00
25.56
54
21.86
Operating margin%
17.40
17.45
18.46
19.00
16.11
16.66
17.58
19.91
19.46
20.34
14.85
19.46
18.02
82
18.97
Net margin%
16.07
15.07
15.46
17.72
19.38
20.44
23.23
21.48
22.73
24.08
7.61
22.73
19.91
32
28.73
P/E ratio (avg)x
14.23
13.57
15.12
15.61
13.99
13.18
14.61
12.86
11.50
10.98
35.51
12.86
13.78
84
28.55
EV/EBITx
6.952
7.207
7.738
8.084
7.523
6.583
6.748
7.367
6.997
7.469
27.57
6.997
7.287
77
25.44
FCF yield (avg)%
19.73
19.43
21.81
23.61
23.20
25.54
27.32
24.85
24.07
23.30
13.68
24.85
23.46
77
8.08
FCF margin%
1.44
1.62
1.62
0.40
1.70
4.61
1.78
1.01
0.40
2.84
19.76
1.78
1.62
51
1.517
FCF / Net incomex
1.484
1.401
1.467
1.620
1.544
1.671
1.894
1.842
1.825
1.762
0.298
1.825
1.646
17
25.81
ROIC%
11.62
11.06
9.37
9.56
10.41
13.35
11.68
11.47
13.85
11.52
23.76
11.68
11.50
27
4.56
Return on equity%
3.24
1.98
2.38
3.62
1.08
3.85
3.24
1.78
4.21
3.49
27.84
3.49
3.24
84
2.56
Return on assets%
9.05
11.26
8.98
7.69
9.14
12.04
13.24
15.56
18.12
20.13
18.07
15.56
11.65
28
4.71
EPS₹
7.17
7.19
8.24
7.90
8.73
8.61
8.96
10.04
10.25
10.90
5.09
4.54%
5.07%
—
29.19
EPS growth%
10.28
11.64
10.59
9.61
7.84
6.08
9.04
6.42
6.10
4.75
13.52
6.10
8.44
7
6.48
Bookvalue per sh₹
1.04
1.08
1.17
1.21
1.22
1.11
1.11
1.06
1.05
0.95
3.05
(5.02%)
(1.31%)
—
2.89
FCF per share₹
1.59
1.80
1.88
1.77
1.93
2.11
2.11
2.35
2.53
2.37
8.55
4.22%
4.27%
—
2.18
Dividend per sh₹
7.64
8.76
8.66
8.48
8.81
9.70
11.17
11.75
12.19
11.57
1.66
5.61%
4.53%
—
11.73
Div yield (avg)%
15.38
13.88
12.51
10.81
9.28
11.61
10.95
11.61
13.44
15.12
4.04
11.61
12.06
89
2.18
Payout ratio%
20.84
21.52
20.94
19.98
18.56
20.70
20.44
22.99
23.62
23.28
12.42
22.99
20.89
33
93.08
Shares (diluted)M
111.5
116.1
113.7
111.4
122.5
114.6
126.9
123.9
133.6
150.8
91.07
4.23%
4.40%
85
5.05
Buyback yield%
18.54
16.73
14.27
16.73
17.89
16.82
14.67
16.26
17.41
16.16
3.78
16.26
16.73
80
1.478
D/E ratiox
1.896
2.061
2.454
2.486
2.878
3.308
3.621
3.558
3.574
4.124
1.044
3.574
3.093
18
1,326
Enterprise value₹M
648.3
565.3
600.7
512.3
433.6
367.0
379.2
362.7
366.2
372.0
750.7
(3.02%)
(6.64%)
68
0.589
LT debt₹B
0.158
0.150
0.147
0.139
0.148
0.153
0.135
0.143
0.139
0.131
1.488
(2.41%)
(3.28%)
15
Revenue
₹2.017B
0.86%
1.00×
Cost of revenue
₹1.412B
0.86%
1.00×
Operating expenses
₹419.7M
0.53%
0.97×
Goodwill & intangibles
19.56%
Cash and investments
15.78%
Spread over hurdle
(6.92%)