5.078
Revenue₹B
9.619
9.857
10.10
10.43
10.56
10.99
11.22
11.57
11.56
11.71
5.187
2.09%
2.40%
74
18.13
Revenue growth%
19.63
21.05
19.73
19.18
20.33
17.60
17.93
20.93
22.24
21.96
15.02
20.93
20.03
61
28.60
Gross margin%
10.66
12.77
12.96
15.32
17.38
14.49
13.40
15.76
13.87
11.89
21.56
13.87
13.64
83
11.83
Operating margin%
28.36
28.72
31.21
30.69
28.55
31.04
29.57
30.35
30.68
27.69
17.71
30.35
29.96
85
18.93
Net margin%
15.73
14.19
14.56
14.35
15.08
15.33
16.38
16.34
19.23
17.84
10.46
16.38
15.53
22
30.08
P/E ratio (avg)x
28.86
27.22
29.10
31.24
34.00
36.57
38.49
43.56
44.47
50.32
19.03
43.56
35.28
76
36.71
EV/EBITx
51.05
54.95
66.11
66.89
78.62
81.92
81.00
88.15
100.5
116.1
30.27
88.15
79.81
52
26.15
FCF yield (avg)%
0.40
2.92
0.40
0.40
0.40
1.66
0.68
0.40
0.40
2.39
4.95
0.68
0.40
75
19.84
FCF margin%
13.90
14.13
14.63
12.72
15.03
18.03
15.43
17.85
16.83
18.07
10.68
17.85
15.23
77
1.292
FCF / Net incomex
1.472
1.651
1.737
1.693
1.849
2.043
2.235
2.102
2.125
1.979
0.458
2.102
1.914
21
27.75
ROIC%
21.85
20.74
19.46
16.69
16.63
16.12
14.06
11.53
8.88
7.00
8.00
11.53
16.38
88
4.38
Return on equity%
13.02
13.14
15.72
15.94
17.98
19.36
18.62
16.67
19.48
17.34
3.33
18.62
17.01
55
11.87
Return on assets%
21.53
24.02
25.66
23.31
21.06
23.56
25.09
24.72
22.26
22.44
24.14
23.56
23.43
47
41.72
EPS₹
65.87
70.73
74.12
84.32
101.12
109.85
108.08
109.38
107.21
108.41
44.96
1.40%
6.71%
—
21.16
EPS growth%
10.58
9.34
7.93
7.95
5.05
3.71
3.36
5.85
4.18
3.35
11.28
3.71
5.45
12
11.11
Bookvalue per sh₹
46.59
40.30
38.31
35.83
31.52
33.77
33.69
36.16
37.08
33.18
37.69
1.03%
(2.56%)
—
62.29
FCF per share₹
44.56
45.43
43.66
48.18
44.74
45.51
44.18
44.12
40.84
43.41
24.46
(0.60%)
0.39%
—
21.80
Dividend per sh₹
63.81
62.58
62.91
59.78
67.56
64.14
63.57
70.75
79.95
77.57
57.16
2.80%
1.95%
—
12.25
Div yield (avg)%
23.53
25.99
24.66
26.16
28.66
30.06
30.43
28.40
25.61
24.32
4.01
28.40
26.07
53
11.44
Payout ratio%
28.53
26.56
27.79
26.27
24.79
22.68
22.19
23.72
25.24
27.94
3.48
23.72
25.76
27
94.64
Shares (diluted)M
128.4
131.2
126.6
144.7
139.3
156.5
172.7
198.8
209.4
236.3
90.08
11.14%
7.83%
6
21.85
Buyback yield%
29.17
27.97
28.36
25.44
25.43
25.05
23.48
22.38
22.65
24.31
10.45
23.48
25.24
21
0.654
D/E ratiox
0.171
0.188
0.202
0.203
0.236
0.278
0.311
0.343
0.356
0.343
1.138
0.343
0.257
76
8.004
Enterprise value₹B
6.626
6.636
7.943
8.893
10.46
10.55
11.03
12.79
14.04
15.89
5.585
8.72%
8.95%
88
2.907
LT debt₹B
2.257
2.127
2.071
1.814
1.988
2.105
1.861
1.989
1.825
1.625
13.04
(3.96%)
(4.58%)
44
Revenue
₹11.71B
2.40%
1.00×
Cost of revenue
₹8.200B
2.40%
1.00×
Operating expenses
₹2.299B
2.00%
0.96×
Cash and investments
18.91%
Property and equipment
14.14%
Spread over hurdle
(8.64%)