1.863
Revenue₹B
30.04
31.34
31.96
32.98
34.41
35.46
37.24
39.14
40.23
40.36
1.953
3.24%
3.10%
61
23.26
Revenue growth%
22.82
23.88
26.54
25.40
27.19
27.60
28.88
26.80
28.28
28.97
9.11
28.28
27.00
81
13.81
Gross margin%
11.17
10.48
11.56
11.45
10.86
8.63
7.14
8.70
8.27
10.50
14.12
8.63
10.49
76
22.67
Operating margin%
4.05
3.86
4.45
5.34
7.40
9.24
10.98
9.10
8.09
5.28
5.36
9.10
6.37
57
21.46
Net margin%
18.58
18.73
19.53
16.88
14.07
12.90
13.70
14.34
11.76
13.74
29.00
13.70
14.21
40
29.75
P/E ratio (avg)x
18.77
17.82
18.52
16.21
16.59
16.02
14.87
16.16
14.95
15.28
22.24
15.28
16.19
6
23.42
EV/EBITx
38.29
35.63
33.34
37.72
36.83
42.84
47.23
50.66
55.80
52.01
24.41
50.66
40.56
55
9.17
FCF yield (avg)%
13.51
13.05
11.92
11.30
10.18
9.04
6.41
5.08
7.69
8.32
17.68
7.69
9.61
7
27.03
FCF margin%
29.36
32.09
30.16
31.22
28.78
30.07
31.39
33.27
32.87
31.87
13.66
31.87
31.30
93
1.497
FCF / Net incomex
2.056
2.382
2.285
2.195
2.188
2.350
2.764
2.815
2.819
2.670
1.570
2.764
2.366
26
14.90
ROIC%
28.97
30.57
29.87
29.37
27.03
29.24
27.28
25.76
26.80
24.43
25.37
26.80
28.13
92
24.74
Return on equity%
24.57
23.29
24.97
26.38
26.24
24.70
25.59
24.10
23.80
25.92
15.41
24.70
24.84
12
5.38
Return on assets%
22.48
24.43
21.58
20.73
19.24
17.08
14.41
16.58
14.03
11.87
6.68
14.41
18.16
60
179.70
EPS₹
189.45
209.15
194.13
204.61
190.79
209.31
229.14
242.49
228.89
206.33
193.86
1.58%
(0.06%)
—
25.29
EPS growth%
20.30
21.13
21.90
23.16
20.93
20.81
23.00
20.41
22.01
19.43
12.27
20.81
21.03
30
139.69
Bookvalue per sh₹
157.93
182.70
195.88
215.74
233.94
234.45
237.69
237.60
252.34
253.79
184.43
1.64%
5.68%
—
284.07
FCF per share₹
242.77
252.91
261.36
251.46
281.76
307.55
321.83
339.29
335.40
365.26
57.64
5.33%
3.68%
—
207.13
Dividend per sh₹
316.39
354.23
413.61
457.07
485.54
465.14
507.41
542.29
587.60
673.51
362.70
6.76%
7.81%
—
26.06
Div yield (avg)%
20.41
18.66
16.41
17.61
15.90
15.64
14.07
13.92
15.70
17.18
11.92
15.64
16.15
79
16.60
Payout ratio%
28.85
27.75
29.15
26.90
24.39
23.47
21.64
19.68
19.75
17.24
10.81
19.75
23.93
30
95.55
Shares (diluted)M
127.6
141.8
164.6
184.5
191.5
225.1
256.3
275.9
276.7
312.5
92.05
10.28%
9.88%
36
5.67
Buyback yield%
18.73
18.58
18.72
19.31
21.17
19.11
17.08
15.19
13.78
11.92
23.89
15.19
18.65
41
1.284
D/E ratiox
2.207
2.410
2.678
2.783
3.114
3.518
3.935
4.230
4.779
4.907
0.681
4.230
3.316
74
9.566
Enterprise value₹B
28.85
25.57
27.44
26.28
24.41
22.41
23.41
20.05
20.52
21.39
16.24
(2.60%)
(2.45%)
16
17.68
LT debt₹B
35.23
39.22
42.70
49.05
49.10
51.33
57.31
64.27
68.33
63.62
25.91
5.32%
6.47%
77
Revenue
₹40.36B
3.10%
1.00×
Cost of revenue
₹26.29B
3.32%
1.02×
Operating expenses
₹9.176B
2.74%
0.97×
Goodwill & intangibles
19.49%
Cash and investments
18.29%
Spread over hurdle
11.70%