1.953
Revenue₹B
1.216
1.307
1.386
1.449
1.559
1.655
1.810
1.915
2.055
2.154
2.001
6.69%
6.77%
23
9.47
Revenue growth%
0.73
1.44
3.25
5.29
2.51
2.68
1.74
0.40
2.47
1.97
6.80
1.97
2.22
94
13.78
Gross margin%
5.19
5.49
8.03
10.18
8.64
11.53
12.24
13.38
12.31
9.90
4.48
12.24
10.04
83
14.61
Operating margin%
9.70
12.14
12.23
10.82
12.33
13.11
15.49
15.54
13.36
16.06
15.87
15.49
12.72
13
20.37
Net margin%
30.55
32.24
32.86
30.74
28.28
30.29
29.70
31.11
30.77
32.26
11.27
30.77
30.76
26
34.78
P/E ratio (avg)x
23.87
25.17
29.52
30.94
32.54
32.65
32.63
35.93
40.81
42.47
34.52
35.93
32.59
33
28.77
EV/EBITx
67.93
80.28
88.84
84.75
95.50
113.1
116.9
127.8
120.8
118.9
25.24
118.9
104.3
83
20.21
FCF yield (avg)%
9.03
11.24
12.70
12.67
14.51
16.83
15.97
14.30
13.34
14.08
20.05
14.30
13.71
92
15.82
FCF margin%
16.39
15.37
15.14
14.20
15.89
18.18
20.14
17.52
14.89
12.57
27.73
17.52
15.63
63
0.452
FCF / Net incomex
0.743
0.799
0.823
0.776
0.841
0.936
0.912
0.902
0.941
0.877
1.119
0.912
0.859
37
12.65
ROIC%
8.34
7.67
10.15
10.22
9.37
10.98
11.27
13.36
16.28
17.82
25.78
13.36
10.60
49
9.77
Return on equity%
13.13
12.21
10.59
10.61
7.91
8.67
8.73
11.53
13.63
15.92
20.45
11.53
11.07
54
10.15
Return on assets%
24.65
27.54
29.60
28.85
28.82
27.25
26.24
24.30
22.34
20.51
20.13
24.30
26.74
78
8.80
EPS₹
8.59
8.97
9.77
9.70
9.90
8.89
8.05
8.69
8.91
8.51
9.67
(2.99%)
(1.25%)
—
7.05
EPS growth%
21.68
22.27
20.32
19.68
22.46
19.63
18.82
17.01
18.75
19.21
29.45
18.82
19.66
83
3.56
Bookvalue per sh₹
3.30
3.34
3.04
3.34
3.20
3.39
3.62
3.37
3.26
3.56
4.06
2.14%
0.01%
—
3.28
FCF per share₹
20.33
22.10
24.36
25.96
30.43
32.03
32.55
36.48
35.81
40.00
10.03
5.63%
8.67%
—
5.80
Dividend per sh₹
13.17
13.07
13.11
13.85
12.67
11.95
13.29
13.36
14.41
13.64
9.05
1.50%
1.09%
—
8.89
Div yield (avg)%
0.81
3.38
5.12
7.73
10.54
8.16
5.45
7.80
8.50
9.61
12.71
8.16
7.76
8
13.97
Payout ratio%
4.02
2.03
0.95
0.40
1.59
3.99
2.40
3.16
4.75
5.96
11.21
3.99
2.78
9
153.2
Shares (diluted)M
174.6
169.1
154.3
158.2
142.2
133.6
130.7
130.9
137.3
153.5
154.4
1.53%
(0.59%)
7
22.17
Buyback yield%
13.64
16.06
13.79
15.51
16.01
13.62
16.20
13.97
12.40
13.10
4.45
13.62
13.88
7
0.984
D/E ratiox
0.985
0.964
0.906
0.988
0.986
0.879
0.797
0.690
0.640
0.603
1.752
0.690
0.892
41
1.236
Enterprise value₹B
0.495
0.471
0.428
0.427
0.365
0.316
0.305
0.281
0.287
0.262
2.867
(6.45%)
(6.76%)
65
0.282
LT debt₹B
1.756
1.666
1.550
1.615
1.549
1.685
1.630
1.860
1.764
1.739
1.433
2.34%
0.29%
23
Revenue
₹2.154B
6.77%
1.00×
Cost of revenue
₹1.265B
6.66%
0.99×
Operating expenses
₹367.8M
6.59%
0.98×
Cash and investments
18.80%
Goodwill & intangibles
16.99%
Spread over hurdle
(6.89%)