1.341
Revenue₹B
1.588
1.734
1.914
2.029
2.175
2.357
2.516
2.767
3.059
3.260
1.404
8.43%
8.53%
10
10.71
Revenue growth%
22.42
22.59
24.61
21.74
24.62
25.09
23.91
25.36
24.28
23.25
28.15
24.28
24.10
71
11.74
Gross margin%
11.49
14.16
12.03
12.11
13.60
11.75
13.19
15.14
13.92
13.83
10.69
13.83
13.40
19
22.10
Operating margin%
15.59
15.60
15.92
14.08
16.49
16.42
16.32
16.75
16.66
13.89
7.10
16.42
16.12
64
29.31
Net margin%
22.03
22.03
22.04
19.46
20.22
22.01
23.55
20.98
21.56
24.08
15.36
22.01
22.02
7
30.86
P/E ratio (avg)x
21.06
20.16
21.01
17.81
19.11
17.01
15.41
15.29
15.91
14.78
19.05
15.41
17.41
12
20.38
EV/EBITx
19.57
22.81
26.39
30.30
33.83
33.86
36.68
34.79
32.65
37.32
35.62
34.79
33.24
91
16.64
FCF yield (avg)%
14.17
16.35
16.16
18.04
20.99
21.44
22.21
21.79
19.21
21.86
19.00
21.79
20.10
60
20.45
FCF margin%
28.46
26.47
26.02
23.59
20.98
21.32
22.96
25.41
25.06
22.92
6.17
22.96
24.32
46
0.174
FCF / Net incomex
0.518
0.535
0.502
0.547
0.549
0.615
0.550
0.567
0.541
0.582
1.224
0.567
0.548
80
19.10
ROIC%
7.94
6.84
7.50
9.52
11.51
12.99
12.99
10.64
13.53
14.24
25.06
12.99
11.07
76
27.91
Return on equity%
8.07
6.46
5.88
3.34
2.11
3.43
1.69
3.65
5.03
7.51
3.57
3.65
4.34
34
24.40
Return on assets%
24.55
22.79
21.23
22.99
24.26
26.96
28.13
28.50
30.21
32.06
3.53
28.50
25.76
51
8.93
EPS₹
45.88
53.09
63.12
68.21
69.29
76.93
84.77
97.84
106.77
122.96
9.12
12.16%
11.91%
—
4.18
EPS growth%
19.95
19.41
21.61
21.38
19.90
20.62
18.62
17.74
16.67
18.04
22.66
18.04
19.66
91
19.59
Bookvalue per sh₹
26.21
23.90
21.55
23.35
22.46
23.65
21.05
22.86
23.62
26.27
26.55
3.19%
0.60%
—
8.97
FCF per share₹
26.94
23.39
25.31
26.54
26.83
28.38
30.95
31.10
32.22
28.15
11.03
0.97%
1.18%
—
14.22
Dividend per sh₹
16.93
18.46
16.61
16.49
15.06
13.10
11.47
11.85
12.47
13.33
22.73
(2.41%)
(2.13%)
—
11.21
Div yield (avg)%
26.63
25.55
25.44
27.65
28.07
28.96
26.28
28.88
30.00
28.02
4.60
28.88
27.84
21
12.02
Payout ratio%
23.22
24.67
27.41
27.78
29.68
27.27
29.16
28.17
26.06
24.83
2.20
27.27
27.34
59
51.48
Shares (diluted)M
41.74
39.04
43.77
48.40
45.04
51.20
50.09
53.65
57.72
56.03
50.10
4.46%
2.38%
90
20.38
Buyback yield%
29.10
27.39
29.54
31.21
30.87
28.67
25.73
27.11
24.67
24.30
19.51
25.73
28.03
49
0.382
D/E ratiox
1.580
1.510
1.705
1.650
1.763
1.853
1.856
1.795
1.784
1.800
1.072
1.800
1.773
73
0.489
Enterprise value₹B
2.792
3.248
3.668
3.575
3.962
4.712
5.415
5.552
5.883
5.826
2.339
8.02%
9.36%
63
0.288
LT debt₹B
0.865
0.852
0.940
0.954
0.904
0.995
1.050
1.098
1.062
1.224
0.683
6.25%
3.40%
14
Revenue
₹3.260B
8.53%
1.00×
Cost of revenue
₹2.189B
8.54%
1.00×
Operating expenses
₹470.8M
9.36%
1.08×
Cash and investments
13.93%
Spread over hurdle
(3.78%)