1.969
Revenue₹B
1.886
1.941
2.060
2.119
2.190
2.267
2.401
2.460
2.577
2.750
2.117
4.67%
4.09%
19
28.56
Revenue growth%
29.68
29.92
30.51
28.97
30.52
28.28
29.59
31.75
33.25
33.08
19.30
31.75
30.22
64
14.42
Gross margin%
16.74
17.32
15.60
14.74
14.22
14.93
13.78
15.18
15.25
13.41
12.83
14.93
15.05
6
22.78
Operating margin%
8.66
8.22
7.08
9.30
10.64
7.94
7.94
8.12
5.46
3.18
28.20
7.94
8.03
16
13.88
Net margin%
15.28
17.13
19.05
18.04
20.32
21.30
19.52
19.52
18.24
16.67
8.45
19.52
18.65
82
15.28
P/E ratio (avg)x
22.41
26.09
27.44
31.39
36.20
39.97
40.13
44.93
50.23
55.60
35.98
44.93
38.09
34
28.69
EV/EBITx
26.12
25.02
25.18
27.36
24.53
22.02
24.54
24.68
22.24
22.58
21.72
22.58
24.61
32
20.71
FCF yield (avg)%
21.96
22.62
22.11
21.27
23.93
21.70
22.86
24.26
22.97
25.40
15.87
22.97
22.74
19
9.86
FCF margin%
10.43
8.43
9.93
11.31
13.29
14.58
13.43
11.01
9.47
9.44
23.33
11.01
10.72
21
1.708
FCF / Net incomex
0.780
0.726
0.802
0.905
0.890
0.962
0.996
1.015
1.124
1.171
0.348
1.015
0.934
12
3.29
ROIC%
25.61
26.05
28.09
28.12
28.36
28.74
27.81
27.19
26.08
26.17
10.41
27.19
27.50
90
29.54
Return on equity%
20.75
17.84
19.45
19.18
18.14
15.53
16.86
15.21
13.52
12.28
18.52
15.21
17.35
46
10.37
Return on assets%
11.74
13.02
11.97
9.77
9.40
7.29
4.62
4.82
2.80
0.48
6.42
4.62
8.34
38
31.38
EPS₹
25.34
28.83
32.15
37.31
36.47
37.24
40.14
40.63
42.77
48.67
33.65
5.94%
8.79%
—
12.33
EPS growth%
18.23
20.22
22.97
19.99
22.60
22.43
23.21
23.87
21.62
20.50
7.59
22.43
22.02
13
6.72
Bookvalue per sh₹
21.49
22.12
18.99
19.15
17.31
15.74
16.75
17.10
18.12
18.77
24.41
1.63%
(1.03%)
—
21.52
FCF per share₹
4.47
4.43
4.73
5.07
4.41
3.97
4.29
4.09
3.99
3.45
27.97
(4.78%)
(3.45%)
—
20.16
Dividend per sh₹
15.05
15.13
16.72
16.59
17.59
18.07
17.73
15.62
14.11
12.40
21.76
(6.76%)
(1.06%)
—
8.91
Div yield (avg)%
2.22
3.74
6.04
8.63
7.51
6.11
8.14
9.15
8.53
5.83
13.74
8.14
6.81
63
15.29
Payout ratio%
25.41
24.15
22.72
24.76
25.33
27.30
25.42
23.90
24.46
25.85
17.59
25.42
25.05
34
76.48
Shares (diluted)M
92.08
87.67
97.48
109.3
126.8
130.1
126.8
133.7
130.4
152.3
76.43
3.73%
6.67%
34
28.84
Buyback yield%
8.40
8.90
10.03
8.39
11.10
11.88
11.82
10.90
13.35
14.20
5.04
11.88
11.00
43
1.520
D/E ratiox
2.557
2.642
2.980
3.442
3.970
4.004
3.754
3.600
3.432
3.412
1.492
3.600
3.437
55
1.455
Enterprise value₹B
2.930
3.300
3.647
3.561
3.225
3.510
3.842
3.736
3.839
4.083
0.923
4.83%
4.28%
73
2.401
LT debt₹B
0.913
0.945
0.989
0.938
0.952
1.046
0.964
1.023
1.131
1.183
0.697
4.43%
2.17%
87
Revenue
₹2.750B
4.09%
1.00×
Cost of revenue
₹1.809B
4.44%
1.03×
Operating expenses
₹361.5M
3.25%
0.92×
Goodwill & intangibles
16.56%
Spread over hurdle
(9.24%)