1.266
Revenue₹B
3.082
3.163
3.238
3.365
3.538
3.641
3.773
3.789
3.840
3.927
1.378
2.11%
2.67%
95
24.01
Revenue growth%
14.81
13.24
14.16
11.80
12.56
13.15
11.46
14.02
16.14
18.07
22.57
14.02
13.63
49
23.53
Gross margin%
30.13
33.06
31.80
33.57
31.59
28.62
30.51
31.99
32.43
33.77
2.27
31.99
31.89
70
28.00
Operating margin%
30.72
31.95
31.98
32.55
35.30
32.96
34.73
36.44
35.69
36.39
21.25
35.69
33.84
72
8.51
Net margin%
9.72
7.70
9.40
7.66
9.04
7.62
5.23
2.77
4.13
5.08
12.89
5.08
7.64
60
11.65
P/E ratio (avg)x
10.01
9.112
9.614
11.04
11.80
12.45
11.86
12.42
11.84
11.79
20.57
11.86
11.80
59
19.46
EV/EBITx
32.50
33.90
34.14
34.90
37.55
43.35
45.66
51.72
52.07
54.95
22.33
51.72
40.45
36
2.86
FCF yield (avg)%
4.41
4.93
5.65
3.25
4.62
7.18
10.12
7.15
5.33
7.95
10.96
7.18
5.49
38
29.46
FCF margin%
18.89
21.61
21.97
24.33
26.67
27.61
27.36
26.72
23.89
23.30
5.69
26.72
24.11
19
1.444
FCF / Net incomex
1.440
1.371
1.402
1.625
1.842
1.971
1.948
2.185
2.405
2.784
0.270
2.185
1.895
89
8.78
ROIC%
24.08
25.99
23.01
24.15
26.98
29.41
30.01
28.86
29.83
28.42
17.56
29.41
27.70
60
5.79
Return on equity%
27.73
30.58
33.16
34.84
35.20
33.57
33.09
35.70
33.86
36.15
21.19
33.86
33.72
64
25.85
Return on assets%
8.45
7.54
6.69
4.98
7.08
4.98
5.49
7.33
5.78
4.11
14.44
5.49
6.23
21
29.64
EPS₹
61.12
66.53
75.40
75.95
74.13
71.18
81.60
82.49
83.04
97.92
31.69
5.72%
5.34%
—
6.72
EPS growth%
28.14
25.17
22.99
24.96
24.92
27.91
30.63
33.06
32.23
33.56
18.40
32.23
28.03
67
10.87
Bookvalue per sh₹
79.37
89.34
87.86
89.82
90.51
83.36
87.68
91.14
92.22
88.68
51.65
(0.41%)
0.75%
—
25.73
FCF per share₹
10.82
9.49
9.80
10.46
10.21
9.20
9.71
10.10
8.83
8.32
19.69
(4.02%)
(2.98%)
—
17.24
Dividend per sh₹
52.65
52.11
60.59
61.92
67.01
77.26
81.19
81.43
93.78
112.23
35.82
10.87%
9.54%
—
27.19
Div yield (avg)%
13.62
13.15
10.56
11.57
8.61
6.72
7.01
4.45
6.47
8.00
10.29
6.72
8.31
52
29.31
Payout ratio%
11.94
11.30
13.33
13.73
13.02
13.22
11.08
8.21
8.42
9.78
6.30
9.78
11.62
27
57.58
Shares (diluted)M
56.20
62.44
72.76
69.26
68.96
67.35
64.25
66.96
71.46
80.08
54.29
3.03%
3.60%
67
14.84
Buyback yield%
13.84
14.52
15.67
16.98
16.03
18.60
16.10
15.95
18.12
20.10
10.73
18.12
16.07
36
1.252
D/E ratiox
2.015
2.348
2.526
2.918
3.116
3.520
4.095
4.652
4.876
4.976
0.411
4.652
3.318
52
3.426
Enterprise value₹B
1.241
1.127
1.187
1.173
1.027
1.114
1.238
1.088
1.198
1.207
2.336
3.29%
(0.61%)
56
1.207
LT debt₹B
1.398
1.415
1.308
1.231
1.190
1.157
1.279
1.247
1.149
1.177
3.397
(0.21%)
(2.48%)
73
Revenue
₹3.927B
2.67%
1.00×
Cost of revenue
₹2.749B
2.83%
1.02×
Operating expenses
₹601.2M
1.86%
0.92×
Goodwill & intangibles
16.37%
Spread over hurdle
11.10%