1.508
Revenue₹B
5.036
5.386
5.958
6.554
7.233
7.796
8.534
9.262
9.985
10.76
1.585
8.28%
8.69%
76
7.00
Revenue growth%
20.62
19.03
18.64
19.30
21.73
23.05
21.90
21.04
20.11
22.85
29.54
21.90
20.83
59
24.87
Gross margin%
22.39
19.60
16.63
18.18
18.44
17.50
17.22
18.84
18.35
18.40
8.11
18.35
18.37
63
12.13
Operating margin%
16.66
16.00
18.07
16.35
13.37
15.50
14.41
14.84
12.65
9.84
7.07
14.41
15.17
22
10.14
Net margin%
31.80
32.28
32.52
30.57
32.91
32.04
34.46
35.70
33.92
35.09
20.03
34.46
32.71
50
10.29
P/E ratio (avg)x
29.35
27.14
28.65
25.16
27.08
26.65
26.88
26.92
23.89
22.57
29.71
26.65
26.90
85
8.995
EV/EBITx
24.69
24.39
25.57
25.19
25.46
23.80
20.77
20.18
18.42
18.34
32.18
20.18
24.09
74
3.32
FCF yield (avg)%
26.91
25.59
24.35
22.23
21.97
20.91
21.30
21.04
19.93
21.43
16.00
21.04
21.70
50
8.60
FCF margin%
25.68
27.57
30.54
31.87
33.24
35.80
37.97
37.91
36.17
35.23
9.77
36.17
34.23
75
0.607
FCF / Net incomex
0.777
0.758
0.775
0.764
0.910
1.078
1.149
1.160
1.276
1.399
0.920
1.160
0.994
50
18.16
ROIC%
27.24
26.06
27.66
27.86
30.27
27.66
29.59
27.89
26.46
25.65
13.10
27.66
27.66
20
20.80
Return on equity%
21.70
18.93
20.31
22.26
21.27
23.71
24.16
26.80
25.03
26.99
13.91
25.03
22.98
73
25.78
Return on assets%
29.16
27.41
25.94
28.07
27.26
26.52
29.42
30.96
28.06
26.62
2.96
28.06
27.73
37
23.57
EPS₹
22.65
20.08
20.73
21.25
23.38
21.47
20.57
19.27
20.25
20.25
26.37
(2.83%)
(0.91%)
—
27.02
EPS growth%
26.79
28.01
29.17
29.66
30.83
28.51
29.11
28.85
27.72
29.13
22.47
28.85
28.98
31
25.91
Bookvalue per sh₹
24.39
23.53
25.89
24.81
22.83
20.79
22.00
21.79
20.31
21.01
17.27
(1.65%)
(2.22%)
—
27.56
FCF per share₹
16.78
15.79
14.82
13.80
14.10
15.12
14.04
14.87
15.33
16.24
13.82
2.86%
0.07%
—
8.89
Dividend per sh₹
13.25
13.12
14.67
15.75
15.56
17.80
20.70
23.81
24.91
30.04
10.68
14.06%
10.63%
—
18.22
Div yield (avg)%
9.49
12.47
12.84
13.79
16.38
16.83
17.28
16.72
14.50
13.36
15.59
16.72
14.15
6
15.03
Payout ratio%
9.29
7.80
5.58
3.57
1.27
3.29
4.53
2.58
3.62
5.07
20.00
3.62
4.08
28
249.2
Shares (diluted)M
300.2
282.3
318.8
331.7
297.5
274.3
246.2
227.8
216.4
233.1
248.4
(4.76%)
(1.91%)
83
7.34
Buyback yield%
18.02
16.15
17.13
15.41
12.60
13.35
13.42
16.12
15.18
12.56
25.46
13.42
15.29
49
1.400
D/E ratiox
1.364
1.406
1.311
1.520
1.714
1.819
1.883
2.144
2.327
2.335
0.329
2.144
1.767
43
6.140
Enterprise value₹B
11.10
10.02
9.981
9.332
9.802
8.558
8.964
7.873
7.919
6.929
9.013
(6.70%)
(4.43%)
16
3.313
LT debt₹B
2.965
3.147
3.140
3.250
2.977
2.778
2.473
2.378
2.515
2.464
2.633
(3.72%)
(1.92%)
41
Revenue
₹10.76B
8.69%
1.00×
Cost of revenue
₹6.927B
8.37%
0.97×
Operating expenses
₹2.244B
8.82%
1.01×
Goodwill & intangibles
17.72%
Cash and investments
17.63%
Spread over hurdle
(7.15%)