1.120
Revenue₹B
2.985
3.070
3.121
3.179
3.372
3.457
3.575
3.698
3.834
3.951
1.161
3.22%
3.23%
85
27.55
Revenue growth%
10.77
9.04
11.64
10.35
8.27
10.58
11.62
14.05
15.44
16.00
5.71
14.05
11.20
12
25.57
Gross margin%
10.93
8.20
8.52
10.52
9.39
10.00
12.56
14.04
15.07
14.03
20.43
14.03
10.73
47
3.93
Operating margin%
11.09
8.46
9.99
8.80
6.39
4.06
4.48
5.68
4.74
1.98
12.25
4.48
6.04
90
15.04
Net margin%
6.32
6.58
7.51
7.77
6.09
8.01
7.28
4.64
1.84
3.86
28.46
4.64
6.45
26
34.37
P/E ratio (avg)x
17.86
20.29
19.61
18.51
18.97
17.92
20.63
21.44
24.51
23.79
32.68
21.44
19.95
92
7.110
EV/EBITx
47.76
53.07
56.88
60.35
60.32
63.30
72.01
78.38
77.66
78.67
10.15
77.66
61.82
36
29.91
FCF yield (avg)%
21.49
23.82
25.86
25.75
26.05
25.34
25.40
23.11
23.28
21.40
25.74
23.28
24.58
82
4.55
FCF margin%
15.84
16.70
16.94
14.49
15.87
15.62
15.05
16.05
16.15
15.90
16.70
15.90
15.89
69
1.129
FCF / Net incomex
1.454
1.507
1.325
1.324
1.281
1.236
1.303
1.133
1.190
1.111
1.221
1.190
1.292
57
20.46
ROIC%
20.28
18.60
16.20
16.37
18.09
21.05
19.87
21.30
19.31
21.07
24.76
21.05
19.59
41
29.38
Return on equity%
8.57
8.70
6.51
5.66
2.79
2.19
0.75
2.53
4.55
4.19
13.71
2.53
4.37
31
29.06
Return on assets%
17.33
16.44
17.31
16.84
14.32
12.93
13.07
12.05
10.44
11.58
23.85
12.05
13.69
66
39.83
EPS₹
29.85
35.12
36.67
40.14
46.76
44.44
44.53
51.25
57.12
56.82
41.09
3.98%
7.61%
—
28.18
EPS growth%
28.22
30.48
31.81
29.13
26.30
28.78
30.38
29.80
27.77
30.41
6.00
29.80
29.47
14
15.97
Bookvalue per sh₹
27.72
30.31
33.58
35.15
32.72
35.63
40.16
43.41
44.97
48.31
21.78
8.10%
7.08%
—
6.68
FCF per share₹
29.14
28.52
28.88
32.27
35.31
41.83
49.71
49.46
49.77
55.12
38.04
9.31%
7.47%
—
18.09
Dividend per sh₹
12.10
13.24
15.34
15.70
16.87
19.54
19.74
20.26
22.66
24.43
17.89
7.69%
9.25%
—
21.01
Div yield (avg)%
25.29
22.97
20.25
18.34
20.12
17.82
18.31
18.44
19.55
19.38
9.97
18.44
19.46
64
10.68
Payout ratio%
21.76
18.85
16.70
18.67
15.95
15.44
14.26
17.07
15.68
16.98
20.35
15.68
16.84
88
53.28
Shares (diluted)M
51.04
51.55
58.32
56.72
55.05
52.82
59.09
56.87
57.05
60.34
55.24
1.85%
0.61%
35
14.61
Buyback yield%
22.31
20.05
18.18
15.86
16.92
19.87
19.41
20.77
21.60
20.48
7.40
20.48
19.96
60
1.587
D/E ratiox
0.706
0.751
0.745
0.789
0.788
0.791
0.792
0.759
0.824
0.863
0.754
0.792
0.789
64
3.210
Enterprise value₹B
4.477
4.616
5.554
5.841
6.465
6.933
8.070
9.454
10.03
10.39
2.724
9.96%
8.71%
33
1.627
LT debt₹B
2.541
2.693
2.908
2.809
2.495
2.485
2.441
2.281
2.110
1.985
2.433
(4.47%)
(3.60%)
82
Revenue
₹3.951B
3.23%
1.00×
Cost of revenue
₹2.022B
3.28%
1.00×
Operating expenses
₹951.6M
3.68%
1.04×
Goodwill & intangibles
18.53%
Return on capital
188.98%
Spread over hurdle
176.54%