15.20
Revenue₹B
11.38
12.29
13.21
14.31
15.28
16.21
16.78
17.78
18.75
19.96
16.41
5.48%
6.45%
46
28.67
Revenue growth%
17.40
17.71
15.32
18.09
17.87
15.41
15.89
13.13
15.37
14.53
9.02
15.37
15.65
27
2.35
Gross margin%
18.66
16.29
14.77
15.70
17.60
19.76
19.82
18.27
18.93
20.93
23.65
19.76
18.46
56
29.87
Operating margin%
0.40
0.40
1.14
3.47
5.62
5.10
7.27
8.83
9.85
12.10
9.09
8.83
5.36
61
15.61
Net margin%
3.89
1.39
0.40
1.82
2.26
2.54
4.34
3.80
3.12
2.70
12.38
3.12
2.62
87
8.886
P/E ratio (avg)x
21.74
23.40
22.87
25.27
25.59
27.69
29.47
28.40
29.82
26.90
34.82
28.40
26.25
13
30.35
EV/EBITx
19.98
20.81
23.42
25.15
26.32
30.16
31.29
34.26
39.68
37.57
12.52
34.26
28.24
88
20.66
FCF yield (avg)%
24.91
23.21
24.38
24.31
24.27
26.47
24.53
23.49
20.91
21.65
26.63
23.49
24.29
94
7.79
FCF margin%
13.76
12.93
12.24
12.80
12.47
13.19
11.83
14.26
14.13
13.60
26.43
13.60
13.06
48
0.268
FCF / Net incomex
1.849
2.104
2.302
2.444
2.393
2.334
2.642
2.786
2.834
2.944
0.561
2.786
2.418
20
16.93
ROIC%
27.65
26.63
25.54
23.71
21.21
20.51
21.21
21.17
22.53
22.58
9.91
21.21
22.56
53
12.60
Return on equity%
6.35
6.67
5.06
3.21
2.17
5.06
4.15
4.77
4.54
3.84
7.39
4.54
4.66
46
9.46
Return on assets%
8.46
8.35
9.65
8.27
8.56
11.42
10.50
13.24
12.00
9.45
7.40
11.42
9.55
25
39.19
EPS₹
71.27
81.62
81.54
79.13
83.77
84.21
96.74
114.41
128.49
151.53
43.57
12.59%
8.60%
—
13.28
EPS growth%
9.92
10.28
12.25
13.80
13.18
11.20
12.55
13.44
15.18
17.91
24.00
13.44
12.86
67
36.15
Bookvalue per sh₹
103.13
114.90
126.76
144.12
142.10
145.35
172.22
174.61
195.71
209.26
37.37
8.05%
9.10%
—
11.96
FCF per share₹
66.66
69.02
69.59
70.93
81.61
90.64
102.76
119.93
131.88
148.64
40.30
12.74%
8.41%
—
34.46
Dividend per sh₹
12.63
14.20
15.03
13.93
14.04
15.24
16.54
18.01
18.11
16.62
9.54
3.44%
2.54%
—
7.04
Div yield (avg)%
13.43
14.82
15.09
14.04
13.66
16.38
17.24
15.53
17.59
18.99
6.28
17.24
15.31
33
23.24
Payout ratio%
22.13
22.14
23.21
24.12
21.18
22.23
20.15
22.93
20.56
19.21
14.21
20.56
22.14
36
192.5
Shares (diluted)M
327.4
365.6
381.9
397.9
413.4
484.7
538.0
581.6
573.5
654.8
190.3
9.63%
8.73%
71
14.29
Buyback yield%
10.36
7.64
9.74
7.84
9.90
12.30
9.60
11.99
12.83
14.07
22.42
12.30
10.13
18
0.415
D/E ratiox
0.351
0.344
0.375
0.340
0.337
0.342
0.335
0.337
0.310
0.347
0.999
0.337
0.341
66
6.712
Enterprise value₹B
15.96
18.84
22.33
22.67
22.17
24.81
26.03
28.16
27.58
31.25
4.010
7.10%
8.76%
60
4.192
LT debt₹B
12.14
13.21
12.29
13.08
12.85
14.30
14.53
15.91
15.50
16.77
13.41
5.48%
4.16%
70
Revenue
₹19.96B
6.45%
1.00×
Cost of revenue
₹11.05B
6.36%
0.99×
Operating expenses
₹4.148B
7.29%
1.08×
Cash and investments
14.75%
Spread over hurdle
27.61%