0.358
Revenue₹B
1.557
1.650
1.764
1.937
2.082
2.291
2.496
2.728
2.942
3.166
0.368
8.74%
8.03%
19
4.41
Revenue growth%
2.55
4.03
6.06
9.04
6.64
6.51
5.20
5.50
7.86
10.70
7.29
6.51
6.28
73
12.70
Gross margin%
10.50
13.03
13.52
13.78
16.67
16.88
17.90
20.74
18.50
21.06
20.63
18.50
16.78
71
19.33
Operating margin%
20.66
23.18
23.29
24.93
26.14
25.92
28.03
25.29
27.78
27.68
22.00
27.68
25.61
42
25.83
Net margin%
29.37
29.60
32.03
30.98
29.62
32.04
29.30
27.77
25.50
22.97
28.23
27.77
29.48
56
14.06
P/E ratio (avg)x
32.64
32.60
37.33
36.72
38.25
44.53
49.22
57.81
55.53
53.36
30.62
53.36
41.39
13
16.44
EV/EBITx
16.52
18.53
20.00
22.55
23.82
25.97
28.58
33.18
37.17
39.35
34.32
33.18
24.90
38
26.35
FCF yield (avg)%
27.33
29.49
31.72
34.71
35.44
34.57
34.81
35.80
35.97
35.43
23.91
35.43
34.76
88
5.50
FCF margin%
7.36
5.22
7.01
7.07
6.91
5.53
4.99
6.34
8.25
10.91
6.88
6.34
6.96
57
0.184
FCF / Net incomex
0.850
0.889
0.907
0.935
0.868
1.004
0.969
1.102
1.261
1.440
1.112
1.102
0.952
52
8.43
ROIC%
2.91
4.90
7.51
7.02
5.20
7.26
9.15
8.43
10.72
12.39
16.80
9.15
7.39
21
26.89
Return on equity%
26.31
28.77
29.21
27.35
28.72
27.36
26.72
25.60
24.40
25.16
9.11
25.60
27.04
19
26.78
Return on assets%
4.00
6.81
9.81
8.07
7.48
5.01
3.46
2.67
1.55
0.40
5.17
2.67
4.50
71
55.99
EPS₹
33.14
36.02
38.66
38.07
41.40
38.11
37.05
33.79
36.05
33.50
61.15
(4.14%)
(0.83%)
—
28.74
EPS growth%
19.41
16.76
16.31
15.46
16.94
18.25
15.70
16.23
14.14
12.49
22.48
15.70
16.27
35
33.12
Bookvalue per sh₹
18.75
18.56
20.13
19.38
18.23
16.60
17.64
16.99
15.59
14.43
11.81
(4.57%)
(2.29%)
—
18.05
FCF per share₹
42.95
43.87
49.08
57.27
56.75
57.88
59.20
69.79
84.46
95.62
26.90
11.00%
10.24%
—
20.85
Dividend per sh₹
35.54
38.22
40.64
43.32
47.29
51.10
57.34
58.05
54.94
58.08
25.46
4.20%
6.20%
—
28.95
Div yield (avg)%
3.88
5.39
2.99
3.84
6.78
5.55
7.29
5.27
6.53
4.21
26.08
5.55
5.33
84
22.17
Payout ratio%
6.79
5.08
4.85
5.08
5.80
6.36
5.52
2.86
0.70
2.46
10.71
2.86
5.08
18
32.68
Shares (diluted)M
52.89
55.35
58.64
64.11
71.46
72.40
72.43
82.35
91.65
94.29
31.74
5.70%
7.67%
84
23.20
Buyback yield%
8.90
7.65
8.98
11.93
10.10
7.25
6.57
5.43
4.73
4.59
4.22
5.43
7.45
51
1.216
D/E ratiox
1.846
1.788
1.727
1.871
1.988
1.919
2.204
2.119
1.993
2.334
0.618
2.119
1.954
61
1.691
Enterprise value₹B
1.128
1.158
1.144
1.320
1.448
1.720
1.858
2.212
2.202
2.532
1.486
11.82%
9.66%
18
1.945
LT debt₹B
0.190
0.188
0.193
0.166
0.165
0.175
0.161
0.163
0.150
0.131
1.579
(4.45%)
(5.06%)
29
Revenue
₹3.166B
8.03%
1.00×
Cost of revenue
₹2.099B
8.26%
1.02×
Operating expenses
₹647.8M
7.93%
0.99×
Goodwill & intangibles
16.79%
Cash and investments
16.03%
Spread over hurdle
(2.89%)