9.392
Revenue₹B
24.81
26.80
28.46
30.62
33.81
36.64
39.95
43.69
47.09
50.74
9.916
8.46%
8.08%
69
24.87
Revenue growth%
27.42
29.17
31.56
29.37
27.91
24.92
23.93
22.02
23.16
23.11
27.39
23.16
26.17
23
16.49
Gross margin%
27.79
27.90
27.67
28.88
25.90
24.70
26.42
25.78
28.67
27.53
16.71
26.42
27.60
23
26.27
Operating margin%
17.53
17.01
16.68
17.51
18.54
17.10
17.80
19.79
17.49
17.06
24.97
17.49
17.50
28
22.33
Net margin%
30.65
28.39
26.40
26.20
26.15
25.02
27.41
24.66
24.57
22.21
6.69
24.66
26.17
81
13.78
P/E ratio (avg)x
33.33
31.82
30.90
30.73
29.18
32.03
30.67
29.69
27.77
27.62
11.11
29.69
30.70
77
28.18
EV/EBITx
35.09
33.85
36.16
41.09
39.12
45.93
52.43
51.65
58.22
63.02
11.40
52.43
43.51
11
10.25
FCF yield (avg)%
0.40
0.40
0.99
0.40
1.34
2.48
2.59
4.89
4.15
5.26
5.08
4.15
1.91
24
11.37
FCF margin%
21.04
22.18
20.52
23.09
25.65
28.40
28.18
26.23
25.16
23.41
3.25
26.23
24.29
23
0.107
FCF / Net incomex
1.223
1.130
1.187
1.187
1.166
1.185
1.056
0.957
0.953
0.833
1.739
0.957
1.148
7
17.91
ROIC%
0.40
0.40
0.40
1.10
3.03
4.02
4.13
1.93
1.07
3.16
18.12
3.16
1.52
25
20.14
Return on equity%
22.46
25.37
24.66
22.54
21.36
23.72
23.72
26.37
27.68
25.74
10.29
25.74
24.19
23
16.11
Return on assets%
11.14
13.48
16.37
19.16
21.13
22.78
21.01
23.70
21.03
21.93
20.87
21.93
21.02
33
25.71
EPS₹
54.90
55.52
61.65
68.01
78.99
76.91
87.48
93.34
101.96
101.23
28.61
5.09%
5.89%
—
22.54
EPS growth%
15.32
16.40
17.44
17.91
16.59
17.11
15.17
16.40
15.80
17.09
21.91
16.40
16.50
57
30.68
Bookvalue per sh₹
41.90
45.44
42.30
42.46
46.19
47.94
48.22
44.93
49.75
43.68
10.89
(1.11%)
1.27%
—
39.37
FCF per share₹
7.86
8.45
9.26
9.74
10.32
9.51
10.21
10.23
10.44
10.47
29.49
0.29%
2.19%
—
41.17
Dividend per sh₹
9.42
9.74
8.53
8.53
7.75
6.96
6.98
7.41
7.86
8.15
45.87
1.02%
(2.76%)
—
21.42
Div yield (avg)%
8.33
9.56
10.83
9.19
11.60
14.05
16.22
13.67
13.57
13.99
16.42
13.99
12.59
30
29.05
Payout ratio%
4.76
5.43
6.10
8.73
9.17
8.47
6.32
4.17
1.62
1.74
21.60
4.17
5.77
17
269.4
Shares (diluted)M
293.4
299.9
289.4
324.5
378.0
416.7
425.5
472.4
485.8
564.2
267.0
8.34%
6.41%
46
22.83
Buyback yield%
18.76
18.65
16.96
17.60
16.81
19.16
20.21
20.97
21.85
18.99
22.17
20.21
18.87
17
1.800
D/E ratiox
0.926
0.911
0.834
0.891
0.903
0.904
0.875
0.936
0.966
0.988
0.158
0.936
0.908
65
31.66
Enterprise value₹B
13.56
12.68
11.87
10.78
12.19
12.79
14.36
14.15
14.78
13.50
16.87
2.06%
(0.12%)
73
36.10
LT debt₹B
15.46
16.61
17.93
17.62
18.34
19.40
19.43
21.35
19.14
18.59
41.43
0.28%
1.45%
22
Revenue
₹50.74B
8.08%
1.00×
Cost of revenue
₹26.64B
7.73%
0.97×
Operating expenses
₹8.613B
8.19%
1.01×
Goodwill & intangibles
19.62%
Cash and investments
18.83%
Spread over hurdle
19.09%