30.04
Revenue₹B
31.87
32.44
33.19
33.45
34.69
35.16
35.81
35.73
36.52
37.31
31.18
1.46%
1.90%
82
8.79
Revenue growth%
19.55
22.12
20.60
22.73
20.93
19.59
21.13
18.56
20.23
18.58
16.75
19.59
20.42
64
14.23
Gross margin%
9.36
8.59
9.47
7.96
7.45
8.29
6.33
5.36
7.55
10.00
3.64
7.55
8.12
59
18.04
Operating margin%
23.64
24.70
22.13
21.11
22.08
23.74
21.90
23.71
26.52
28.31
19.64
23.74
23.68
90
10.94
Net margin%
25.48
27.08
26.15
23.40
26.28
26.08
27.52
26.68
27.72
26.14
18.77
26.68
26.21
33
27.96
P/E ratio (avg)x
56.09
63.91
59.78
66.74
76.59
88.97
82.33
76.09
81.63
83.81
30.36
82.33
76.34
70
32.09
EV/EBITx
18.60
20.33
20.98
20.07
17.54
15.39
16.17
14.05
14.26
14.25
23.33
14.26
16.86
21
10.48
FCF yield (avg)%
12.96
15.26
14.37
17.30
15.93
14.79
13.87
11.65
12.76
13.54
18.06
13.54
14.12
28
25.39
FCF margin%
35.41
34.11
34.50
35.61
34.52
31.72
31.55
31.73
30.66
28.53
24.82
31.55
32.92
17
0.501
FCF / Net incomex
0.149
0.145
0.161
0.163
0.155
0.177
0.204
0.195
0.203
0.208
0.868
0.203
0.170
83
19.69
ROIC%
7.34
7.04
7.57
6.46
5.96
7.81
9.95
7.33
7.30
5.18
20.68
7.33
7.31
16
8.96
Return on equity%
12.06
9.89
9.68
10.54
8.83
11.81
14.26
13.65
10.90
11.74
10.96
11.81
11.32
27
2.56
Return on assets%
31.47
31.89
32.08
34.81
37.59
36.03
35.27
33.33
33.68
32.65
9.45
33.68
33.50
40
39.07
EPS₹
20.19
20.97
20.86
19.54
18.60
19.29
22.09
21.80
20.83
23.41
40.04
4.71%
0.80%
—
25.68
EPS growth%
16.77
15.47
16.73
15.15
17.36
15.81
15.25
15.22
17.24
18.79
21.22
15.81
16.27
85
13.75
Bookvalue per sh₹
45.08
40.92
37.82
38.37
41.73
46.40
45.25
46.40
44.65
40.29
29.05
(0.70%)
(1.43%)
—
18.90
FCF per share₹
8.02
7.31
6.77
7.24
6.76
6.03
6.45
6.49
6.79
6.96
22.01
0.57%
(0.64%)
—
18.42
Dividend per sh₹
21.94
24.36
23.54
23.20
26.23
27.09
28.97
29.65
29.00
27.30
45.15
0.80%
3.53%
—
21.77
Div yield (avg)%
15.74
17.54
19.15
18.19
17.70
16.05
13.17
11.14
13.12
15.35
7.42
13.17
15.89
46
15.54
Payout ratio%
15.81
16.28
14.02
11.58
10.76
11.18
12.81
14.83
14.60
14.14
10.44
14.14
14.08
41
423.6
Shares (diluted)M
571.2
540.5
535.1
525.9
511.8
521.9
507.5
573.4
593.7
650.8
444.1
4.92%
1.82%
68
4.49
Buyback yield%
35.40
38.07
39.44
39.80
40.45
41.48
38.55
39.26
40.90
38.84
16.45
39.26
39.35
90
0.199
D/E ratiox
0.524
0.586
0.682
0.720
0.826
0.847
0.821
0.945
1.032
1.232
0.892
0.945
0.824
79
33.65
Enterprise value₹B
37.25
45.04
47.48
52.50
57.15
67.21
78.49
93.50
95.07
107.8
8.378
13.54%
11.52%
37
27.96
LT debt₹B
45.22
40.59
37.25
31.58
29.13
27.25
25.22
27.24
25.50
27.19
10.72
(1.37%)
(4.57%)
31
Revenue
₹37.31B
1.90%
1.00×
Cost of revenue
₹26.11B
1.90%
1.00×
Operating expenses
₹7.683B
1.86%
1.00×
Cash and investments
18.25%
Spread over hurdle
(10.43%)