1.166
Revenue₹B
1.749
1.813
1.892
1.915
1.969
2.038
2.111
2.212
2.294
2.323
1.223
3.36%
3.26%
93
16.20
Revenue growth%
9.50
11.85
12.82
11.52
10.52
12.40
13.29
13.49
11.17
11.20
26.46
12.40
11.68
18
28.75
Gross margin%
19.18
21.59
21.88
21.05
20.18
22.51
22.52
21.92
21.69
20.50
23.71
21.92
21.64
6
22.24
Operating margin%
20.18
21.07
23.84
26.69
23.81
26.20
27.42
29.96
27.81
28.73
7.48
27.81
26.45
78
13.91
Net margin%
1.91
1.44
1.64
0.40
1.52
2.09
3.14
1.17
1.14
0.40
10.57
1.17
1.48
54
11.92
P/E ratio (avg)x
33.79
32.45
32.11
36.78
40.85
40.66
39.21
42.23
46.63
51.89
19.65
42.23
39.93
74
36.61
EV/EBITx
20.54
22.64
24.40
23.34
24.30
26.73
28.76
27.05
28.89
33.73
25.64
28.76
25.57
12
11.74
FCF yield (avg)%
11.77
11.54
8.75
10.26
10.39
7.43
5.31
7.39
9.66
11.30
3.14
7.43
9.96
26
26.79
FCF margin%
9.46
10.66
13.05
12.05
13.65
13.75
12.35
13.99
14.02
11.40
27.55
13.75
12.70
28
1.628
FCF / Net incomex
1.191
1.256
1.336
1.442
1.389
1.569
1.789
1.954
2.194
2.348
1.193
1.954
1.505
9
24.60
ROIC%
25.53
28.33
27.92
27.99
28.14
27.65
26.05
27.10
28.27
27.75
15.25
27.65
27.84
28
6.17
Return on equity%
27.74
26.15
23.68
24.97
25.04
27.09
27.34
27.71
26.53
27.42
3.13
27.34
26.81
30
6.95
Return on assets%
31.73
34.43
36.00
34.20
34.76
33.59
36.36
38.71
39.43
42.16
4.38
38.71
35.38
13
3.22
EPS₹
4.25
4.07
3.72
3.26
2.90
2.54
2.26
1.95
1.99
2.08
3.46
(6.46%)
(7.28%)
—
23.66
EPS growth%
10.43
9.93
12.90
12.94
12.63
11.11
9.77
11.05
11.45
12.03
2.20
11.11
11.28
11
6.29
Bookvalue per sh₹
2.39
2.41
2.63
2.70
2.71
3.03
3.46
3.86
3.91
4.61
2.96
11.24%
7.68%
—
3.31
FCF per share₹
2.30
2.66
2.79
2.94
2.74
2.89
2.90
3.30
3.47
3.87
5.53
7.18%
4.81%
—
5.92
Dividend per sh₹
3.82
4.40
5.05
5.11
5.47
6.03
6.48
7.42
7.14
7.21
2.38
5.69%
8.25%
—
10.28
Div yield (avg)%
17.44
19.42
19.71
21.88
23.92
26.55
27.99
28.36
27.23
27.41
19.24
27.41
25.24
88
22.18
Payout ratio%
22.44
21.80
22.52
24.21
26.49
27.83
27.70
25.69
27.20
29.29
2.50
27.70
26.09
78
288.7
Shares (diluted)M
243.0
217.6
217.8
184.7
179.8
171.5
186.1
172.4
168.7
180.8
277.9
0.11%
(2.89%)
79
4.52
Buyback yield%
26.89
24.12
27.03
26.28
26.25
27.84
24.97
25.22
27.43
25.72
26.71
25.72
26.27
78
0.239
D/E ratiox
1.698
1.940
2.043
2.428
2.632
2.656
2.856
3.128
3.056
3.273
1.240
3.056
2.644
64
0.993
Enterprise value₹B
0.922
0.872
0.823
0.904
0.987
1.060
1.063
1.017
1.122
1.103
1.298
2.25%
2.33%
13
1.890
LT debt₹B
0.171
0.171
0.178
0.193
0.209
0.219
0.203
0.222
0.216
0.229
1.538
1.83%
4.40%
68
Revenue
₹2.323B
3.26%
1.00×
Cost of revenue
₹1.626B
3.26%
1.00×
Operating expenses
₹443.2M
2.91%
0.97×
Goodwill & intangibles
18.13%
Spread over hurdle
(11.93%)