1.043
Revenue₹B
1.048
1.061
1.054
1.068
1.076
1.090
1.114
1.117
1.117
1.128
1.089
0.95%
1.00%
31
15.42
Revenue growth%
14.92
17.33
16.87
16.20
17.53
17.49
16.96
18.81
18.56
17.21
8.83
17.49
17.27
44
26.33
Gross margin%
26.33
26.17
28.99
30.24
30.78
29.25
27.50
28.98
28.46
29.88
16.74
28.98
28.98
20
9.97
Operating margin%
12.30
10.46
13.44
15.90
16.18
13.64
11.32
12.90
13.96
14.90
7.78
13.64
13.54
68
18.10
Net margin%
19.90
18.27
21.21
22.58
21.97
23.36
25.79
27.27
27.19
25.25
3.91
25.79
22.97
91
31.34
P/E ratio (avg)x
27.63
26.39
27.58
24.25
25.64
25.33
26.73
24.58
25.77
26.22
32.97
25.77
26.00
90
19.77
EV/EBITx
20.92
19.23
20.53
22.18
25.01
24.24
24.02
22.49
25.67
28.27
31.65
24.24
23.26
52
8.53
FCF yield (avg)%
12.66
11.34
10.06
8.12
7.15
8.93
10.22
8.90
6.02
7.80
13.31
8.90
8.91
75
22.92
FCF margin%
27.24
25.75
26.33
27.18
25.81
23.34
22.03
20.31
17.71
16.32
9.88
20.31
24.54
8
1.245
FCF / Net incomex
0.832
0.896
0.923
0.912
0.908
0.886
0.802
0.792
0.863
0.912
1.125
0.863
0.891
23
15.66
ROIC%
22.45
25.42
26.15
25.02
22.97
23.08
22.98
24.42
25.12
25.82
4.29
24.42
24.72
48
9.91
Return on equity%
20.10
18.54
18.80
20.14
17.98
16.28
18.48
21.38
23.71
26.37
24.93
21.38
19.45
35
27.91
Return on assets%
21.14
20.35
19.89
17.41
17.16
18.17
15.40
14.18
12.71
14.04
20.06
14.18
17.28
74
0.92
EPS₹
1.34
1.22
1.15
1.18
1.25
1.15
1.10
1.22
1.34
1.30
0.99
0.81%
(0.73%)
—
9.48
EPS growth%
4.36
4.59
4.11
6.65
8.77
9.94
7.98
5.40
3.86
2.46
25.12
5.40
5.00
56
0.99
Bookvalue per sh₹
2.32
2.13
2.30
2.09
2.31
2.21
2.52
2.60
2.57
2.69
1.92
3.06%
0.69%
—
1.58
FCF per share₹
1.09
1.00
0.97
1.04
1.12
1.01
0.91
0.91
0.84
0.94
1.31
(3.41%)
(0.84%)
—
1.88
Dividend per sh₹
2.15
2.39
2.57
2.75
2.84
2.72
3.03
3.25
2.92
2.86
0.80
0.10%
3.67%
—
17.11
Div yield (avg)%
8.26
7.75
4.98
3.33
4.39
3.33
2.56
5.12
2.97
2.23
20.72
2.97
3.86
92
12.24
Payout ratio%
17.02
17.38
16.20
15.48
16.72
19.11
20.16
21.61
22.81
21.36
10.04
21.36
18.24
26
315.5
Shares (diluted)M
308.1
305.5
314.9
329.8
355.8
369.6
335.2
328.8
351.7
377.0
315.8
1.16%
1.10%
77
9.77
Buyback yield%
17.04
18.62
19.50
16.86
15.85
13.54
12.97
11.47
10.98
13.49
20.22
12.97
14.70
80
1.555
D/E ratiox
1.267
1.212
1.319
1.326
1.298
1.303
1.177
1.256
1.421
1.534
0.755
1.303
1.301
10
1.217
Enterprise value₹B
0.144
0.142
0.150
0.163
0.179
0.180
0.177
0.164
0.175
0.168
1.291
(1.28%)
2.49%
46
0.089
LT debt₹B
1.451
1.662
1.906
1.754
1.827
2.009
2.166
2.425
2.735
2.795
0.524
8.87%
7.61%
54
Revenue
₹1.128B
1.00%
1.00×
Cost of revenue
₹788.6M
0.98%
1.00×
Operating expenses
₹133.6M
0.86%
0.99×
Cash and investments
16.65%
Goodwill & intangibles
15.94%
Spread over hurdle
(6.44%)