3.085
Revenue₹B
3.787
3.938
4.049
4.180
4.468
4.636
4.781
5.077
5.419
5.546
3.344
4.42%
4.44%
82
20.54
Revenue growth%
19.81
20.75
21.66
20.52
20.56
20.54
17.84
18.90
20.02
17.99
6.67
18.90
20.27
67
7.76
Gross margin%
12.06
10.81
11.32
11.94
13.25
10.29
7.84
9.69
9.07
10.86
19.21
9.69
10.84
88
27.77
Operating margin%
2.88
0.65
0.40
0.40
1.67
1.94
4.80
2.99
0.40
3.19
5.95
2.99
1.80
8
23.67
Net margin%
24.76
26.39
26.88
27.49
29.23
28.61
29.06
27.66
27.86
30.01
3.00
28.61
27.76
53
16.77
P/E ratio (avg)x
24.50
26.94
26.46
27.06
30.84
31.18
36.11
42.18
47.89
48.84
23.19
42.18
31.01
54
31.50
EV/EBITx
34.99
37.43
37.25
35.69
33.20
36.56
41.01
43.11
41.00
47.08
27.22
41.01
37.34
35
28.50
FCF yield (avg)%
17.92
18.93
17.11
17.86
17.70
19.33
20.88
18.96
18.02
16.99
19.16
18.96
17.97
46
2.96
FCF margin%
18.12
17.69
18.08
18.59
21.48
18.98
20.19
19.59
21.16
21.62
15.12
20.19
19.28
34
0.589
FCF / Net incomex
1.868
2.032
2.087
2.163
2.107
2.447
2.719
2.576
2.705
2.928
0.677
2.705
2.305
74
14.22
ROIC%
12.63
13.14
15.93
14.88
12.85
10.23
13.04
12.57
14.37
14.46
2.20
13.04
13.09
75
3.52
Return on equity%
6.60
7.81
5.24
4.81
5.88
5.30
6.53
8.24
10.44
7.65
13.02
7.65
6.57
23
8.48
Return on assets%
13.91
15.96
14.09
16.76
14.51
15.55
16.71
18.50
20.97
18.58
23.80
18.50
16.34
85
35.30
EPS₹
15.82
13.90
12.60
12.77
11.63
12.01
10.44
11.24
10.49
9.27
36.72
(4.43%)
(5.72%)
—
29.37
EPS growth%
18.46
19.00
18.67
17.61
19.34
19.28
16.46
14.14
11.76
10.23
25.07
14.14
18.04
66
17.59
Bookvalue per sh₹
26.30
27.25
25.06
26.74
25.83
27.96
25.52
23.59
26.90
28.12
6.50
1.71%
0.05%
—
25.00
FCF per share₹
12.48
11.48
10.83
11.51
10.68
10.07
10.07
9.48
10.43
11.28
24.75
1.10%
(1.68%)
—
20.66
Dividend per sh₹
11.27
11.49
13.04
15.66
16.71
16.81
16.39
18.10
21.00
20.55
20.15
4.23%
6.46%
—
22.33
Div yield (avg)%
28.84
29.85
31.17
30.94
32.79
33.42
32.94
33.85
31.77
31.13
14.02
32.94
31.47
25
22.66
Payout ratio%
3.80
2.81
4.64
5.44
6.96
7.31
9.72
10.35
11.69
10.70
27.38
10.35
7.13
81
123.9
Shares (diluted)M
177.8
175.0
175.3
188.3
212.0
248.9
266.7
287.3
334.9
374.8
120.8
12.07%
8.78%
48
14.45
Buyback yield%
2.50
3.76
6.44
8.60
7.42
9.14
8.54
11.30
9.25
9.64
19.73
9.25
8.57
35
0.969
D/E ratiox
1.921
1.973
2.320
2.301
2.711
2.849
3.291
3.735
3.746
4.121
0.799
3.735
2.780
85
2.228
Enterprise value₹B
3.225
3.228
3.088
2.697
2.604
2.622
2.404
2.509
2.384
2.487
2.478
(0.91%)
(3.15%)
18
2.689
LT debt₹B
1.571
1.519
1.449
1.676
1.925
2.170
2.141
2.161
2.434
2.545
0.722
5.75%
5.99%
13
Revenue
₹5.546B
4.44%
1.00×
Cost of revenue
₹3.882B
4.44%
1.00×
Operating expenses
₹1.047B
5.33%
1.09×
Cash and investments
16.43%
Spread over hurdle
(9.38%)