0.565
Revenue₹B
1.896
1.978
2.137
2.240
2.365
2.552
2.702
2.836
3.010
3.274
0.604
6.72%
6.06%
64
2.29
Revenue growth%
15.09
13.46
14.01
14.85
15.34
14.22
14.62
12.75
12.47
11.95
8.22
12.75
14.12
16
17.78
Gross margin%
11.44
9.98
11.17
11.35
9.08
6.50
4.02
6.05
7.97
10.09
7.07
6.50
9.53
50
20.55
Operating margin%
23.25
23.50
22.22
22.38
21.20
20.46
19.58
17.69
14.75
11.79
27.82
17.69
20.83
79
12.20
Net margin%
1.38
1.14
0.40
1.40
3.15
5.20
6.86
6.61
6.71
5.47
7.78
6.61
4.18
83
36.11
P/E ratio (avg)x
7.869
7.026
6.695
6.303
6.903
7.040
6.943
6.357
6.855
7.385
8.021
6.943
6.923
47
12.48
EV/EBITx
25.14
23.98
22.17
20.67
20.52
18.38
18.54
20.45
22.14
21.29
36.17
20.45
20.98
52
19.60
FCF yield (avg)%
4.04
6.90
6.31
8.70
11.65
11.04
9.98
10.23
12.76
14.54
27.02
11.04
10.11
69
4.38
FCF margin%
0.40
0.66
3.43
6.29
4.45
5.68
6.59
5.33
8.03
6.01
16.22
6.01
5.51
73
1.204
FCF / Net incomex
1.617
1.679
1.738
1.681
1.761
1.731
1.675
1.569
1.810
1.743
1.786
1.731
1.706
21
14.12
ROIC%
18.95
21.10
22.77
24.49
23.03
22.40
20.90
21.59
22.86
21.30
7.01
21.59
21.99
88
16.02
Return on equity%
0.65
3.18
3.86
6.62
8.64
11.27
10.70
10.56
7.96
9.72
22.44
10.56
8.30
53
24.72
Return on assets%
28.98
26.20
28.52
30.84
28.30
25.39
24.86
25.86
26.85
28.06
15.19
25.86
27.46
59
1.08
EPS₹
0.31
0.35
0.35
0.36
0.42
0.48
0.56
0.62
0.61
0.61
1.17
7.69%
6.85%
—
12.58
EPS growth%
28.11
30.82
32.51
31.00
29.45
29.19
27.11
29.37
30.12
28.08
18.22
29.19
29.41
24
1.05
Bookvalue per sh₹
0.84
0.75
0.73
0.67
0.72
0.77
0.73
0.79
0.70
0.66
1.15
(1.88%)
(3.46%)
—
0.46
FCF per share₹
0.37
0.33
0.35
0.31
0.34
0.31
0.30
0.32
0.28
0.27
0.94
(5.01%)
(2.82%)
—
1.00
Dividend per sh₹
1.42
1.58
1.72
1.93
1.95
1.88
2.16
2.51
2.42
2.66
0.47
6.42%
7.71%
—
4.81
Div yield (avg)%
31.13
28.54
26.23
27.13
24.83
26.62
26.18
28.83
29.20
31.69
19.69
28.83
27.84
61
11.28
Payout ratio%
3.46
2.73
3.57
2.12
0.89
0.40
2.21
0.40
1.18
3.27
4.85
1.18
2.16
70
1.781
Shares (diluted)B
2.470
3.002
3.423
3.719
4.082
4.862
5.200
5.782
6.321
7.135
1.801
11.81%
11.72%
77
18.37
Buyback yield%
13.60
14.36
15.90
15.72
13.52
15.61
15.12
17.35
15.16
18.11
29.15
15.61
15.38
39
0.429
D/E ratiox
1.212
1.146
1.148
1.259
1.259
1.333
1.256
1.201
1.291
1.209
1.327
1.256
1.234
79
0.598
Enterprise value₹B
1.402
1.515
1.740
1.620
1.787
2.008
1.920
2.116
2.414
2.386
0.315
5.96%
5.39%
47
1.513
LT debt₹B
3.103
3.534
3.610
3.599
3.506
4.001
3.936
3.866
3.843
4.463
2.656
4.94%
4.67%
59
Revenue
₹3.274B
6.06%
1.00×
Cost of revenue
₹2.292B
6.06%
1.00×
Operating expenses
₹605.8M
5.67%
0.96×
Goodwill & intangibles
16.97%
Spread over hurdle
(7.84%)