1.790
Revenue₹B
2.222
2.231
2.307
2.400
2.425
2.449
2.512
2.516
2.604
2.619
1.980
1.55%
1.86%
93
3.19
Revenue growth%
14.30
16.25
18.00
18.70
21.38
23.94
25.70
26.94
26.68
28.48
28.18
26.68
22.66
32
20.16
Gross margin%
2.10
5.06
3.09
2.61
2.60
4.78
5.90
7.26
7.36
6.57
7.55
6.57
4.92
43
12.97
Operating margin%
13.06
12.39
14.12
11.93
10.80
8.56
6.10
3.78
4.99
3.77
20.00
4.99
9.68
76
2.00
Net margin%
26.16
25.36
22.93
20.16
18.51
21.18
18.43
17.36
15.63
17.32
12.96
17.36
19.34
18
22.47
P/E ratio (avg)x
62.38
70.52
77.76
76.74
72.68
73.20
74.16
72.53
73.04
82.48
34.38
73.20
73.12
57
6.292
EV/EBITx
46.67
48.32
45.69
53.48
55.23
56.76
65.37
73.50
75.64
76.16
8.079
73.50
56.00
68
20.56
FCF yield (avg)%
6.66
8.83
10.74
8.64
7.36
8.24
8.66
7.51
9.65
6.66
12.40
8.24
8.44
18
10.04
FCF margin%
24.39
24.89
26.04
28.47
28.10
26.74
29.63
32.18
30.95
32.01
16.09
30.95
28.29
34
1.186
FCF / Net incomex
1.449
1.511
1.477
1.661
1.693
1.771
1.789
1.829
1.928
2.008
1.275
1.829
1.732
12
2.53
ROIC%
13.97
11.09
12.05
9.25
9.77
7.66
6.04
8.04
7.25
5.36
13.83
7.25
8.64
9
10.55
Return on equity%
20.25
22.71
24.30
26.27
28.24
29.29
28.38
26.15
27.20
27.26
2.73
27.26
26.74
25
19.85
Return on assets%
9.31
9.02
8.06
8.68
10.32
10.45
10.04
11.94
11.59
11.06
15.08
11.06
10.18
38
3.36
EPS₹
3.21
3.37
3.58
3.70
3.43
3.60
3.70
3.51
3.80
3.78
3.59
1.99%
2.50%
—
14.58
EPS growth%
0.40
0.67
2.97
4.04
1.09
0.51
3.34
1.37
2.93
5.24
12.55
2.93
2.15
59
7.63
Bookvalue per sh₹
1.66
1.63
1.65
1.43
1.37
1.32
1.34
1.15
1.14
1.11
1.78
(4.12%)
(3.20%)
—
3.34
FCF per share₹
6.74
6.82
6.88
6.60
5.98
6.03
5.53
5.84
5.28
4.76
7.88
(4.45%)
(4.51%)
—
7.15
Dividend per sh₹
5.78
6.12
6.67
7.06
7.89
7.50
7.00
6.55
6.94
7.39
5.61
(1.31%)
3.84%
—
19.94
Div yield (avg)%
32.36
33.27
32.35
32.42
31.28
33.12
35.34
33.49
33.72
31.67
15.47
33.49
32.77
29
9.69
Payout ratio%
20.66
21.07
23.57
25.83
23.22
24.24
26.37
24.68
23.96
26.81
13.01
24.68
24.10
62
120.8
Shares (diluted)M
139.6
147.2
161.3
163.7
167.3
151.7
149.7
142.3
139.5
151.5
120.4
(1.96%)
0.84%
13
21.94
Buyback yield%
22.50
23.75
26.00
26.37
28.02
27.29
27.67
25.06
22.30
23.35
4.70
25.06
25.53
9
0.966
D/E ratiox
1.051
1.060
1.064
1.081
1.082
1.101
1.117
1.203
1.267
1.185
0.368
1.185
1.092
48
0.831
Enterprise value₹B
2.474
2.813
2.833
2.863
3.325
3.490
3.905
4.389
4.376
5.136
2.308
9.08%
7.65%
94
1.226
LT debt₹B
2.635
2.976
3.165
3.065
3.205
3.434
3.436
3.535
4.181
4.384
0.498
6.47%
5.81%
9
Revenue
₹2.619B
1.86%
1.00×
Cost of revenue
₹1.833B
1.86%
1.00×
Operating expenses
₹479.2M
1.56%
0.97×
Goodwill & intangibles
18.69%
Cash and investments
14.22%
Spread over hurdle
(3.07%)