19.05
Revenue₹B
11.45
12.24
13.29
14.10
14.95
15.73
16.80
17.94
19.49
21.13
19.52
7.16%
6.81%
72
26.07
Revenue growth%
12.88
12.89
15.74
13.95
12.08
10.97
8.23
10.35
11.03
11.67
18.81
10.97
11.87
49
10.90
Gross margin%
21.72
23.06
25.99
26.59
26.96
28.77
28.30
28.96
26.64
23.96
19.84
28.30
26.62
40
13.43
Operating margin%
12.17
9.85
12.28
13.42
14.12
15.65
14.47
13.72
13.91
12.45
9.68
13.91
13.57
34
25.55
Net margin%
30.27
27.39
24.78
26.06
23.60
21.16
23.16
24.38
23.68
21.15
26.94
23.16
24.03
46
26.72
P/E ratio (avg)x
24.10
23.29
22.25
21.14
21.98
22.36
20.75
18.74
18.80
19.49
21.55
19.49
21.56
19
35.93
EV/EBITx
8.218
8.273
7.427
6.978
7.672
6.746
5.892
5.498
5.750
5.473
22.63
5.750
6.862
22
22.06
FCF yield (avg)%
26.19
27.20
26.91
26.46
23.71
20.78
23.64
24.91
24.25
25.55
22.33
24.25
25.23
19
19.59
FCF margin%
14.91
16.40
18.31
17.70
20.15
17.96
17.77
20.39
18.86
21.49
16.53
18.86
18.13
61
0.381
FCF / Net incomex
1.329
1.403
1.596
1.548
1.583
1.674
1.732
1.765
1.802
1.965
0.480
1.765
1.635
48
9.51
ROIC%
21.68
23.08
20.96
22.13
22.51
19.89
20.32
17.74
14.78
13.79
15.95
17.74
20.64
65
26.45
Return on equity%
7.50
9.55
7.62
7.37
8.61
8.79
10.69
9.97
7.68
9.20
14.02
9.20
8.70
80
19.62
Return on assets%
8.11
8.06
6.51
7.35
5.76
6.36
3.97
4.75
6.06
3.51
19.87
4.75
6.21
22
25.03
EPS₹
180.14
207.41
237.86
280.83
325.75
363.37
375.38
373.71
394.08
476.85
27.54
7.92%
10.69%
—
18.68
EPS growth%
26.43
25.51
27.43
29.42
27.11
29.15
30.93
33.10
31.76
31.83
18.99
31.76
29.28
11
68.13
Bookvalue per sh₹
101.97
112.11
127.25
129.94
134.45
146.53
167.15
190.87
215.15
247.30
70.96
12.96%
9.66%
—
132.11
FCF per share₹
146.72
155.66
148.05
141.97
157.06
167.86
168.79
200.44
201.61
213.21
82.00
6.30%
4.91%
—
108.63
Dividend per sh₹
194.14
210.59
206.07
223.19
239.41
233.43
276.61
269.04
276.32
281.54
93.14
3.30%
4.97%
—
21.38
Div yield (avg)%
13.02
14.19
16.53
19.50
20.05
20.79
18.29
20.53
21.84
21.50
4.70
20.79
19.77
30
4.56
Payout ratio%
32.20
34.54
31.64
32.16
32.02
34.02
33.76
36.26
37.50
36.11
13.60
36.11
33.89
56
79.85
Shares (diluted)M
107.3
113.9
128.7
148.5
155.0
177.9
177.5
210.3
221.6
260.6
81.30
10.95%
10.27%
91
25.06
Buyback yield%
6.94
5.28
2.69
3.03
5.36
8.29
10.50
11.07
13.20
14.41
11.00
11.07
7.62
24
1.379
D/E ratiox
0.700
0.690
0.682
0.699
0.756
0.644
0.610
0.646
0.552
0.495
0.540
0.610
0.664
52
6.674
Enterprise value₹B
28.47
33.20
35.53
40.57
49.04
51.00
58.60
64.42
73.82
87.69
8.900
12.33%
14.01%
28
2.128
LT debt₹B
15.48
16.10
16.39
18.34
19.67
19.81
20.82
19.97
20.41
22.19
1.765
2.45%
3.32%
29
Revenue
₹21.13B
6.81%
1.00×
Cost of revenue
₹14.21B
6.97%
1.02×
Operating expenses
₹3.697B
6.59%
0.98×
Cash and investments
21.95%
Goodwill & intangibles
12.73%
Spread over hurdle
82.20%