1.574
Revenue₹B
4.037
4.383
4.773
5.084
5.471
5.817
6.367
6.830
7.307
7.820
1.750
7.41%
7.55%
62
16.45
Revenue growth%
17.91
18.19
17.62
20.59
19.53
17.63
18.85
18.97
16.28
17.04
29.88
17.63
18.05
34
6.61
Gross margin%
14.07
15.14
13.22
13.82
14.39
11.70
12.25
12.27
11.18
11.06
12.27
11.70
12.74
64
18.34
Operating margin%
21.45
21.95
19.26
20.95
23.86
22.31
24.36
24.26
22.41
25.24
20.43
24.26
22.36
34
2.58
Net margin%
6.64
8.62
11.05
8.68
11.05
8.20
6.22
4.74
4.58
4.12
25.51
4.74
7.42
54
21.14
P/E ratio (avg)x
36.54
36.02
32.47
33.30
33.63
30.61
34.02
32.58
35.10
38.25
24.35
34.02
33.83
78
20.13
EV/EBITx
40.96
46.83
53.36
62.33
66.95
66.90
67.57
72.35
81.08
83.48
35.22
72.35
66.92
76
5.14
FCF yield (avg)%
0.59
0.40
1.35
0.40
0.40
2.49
1.91
4.07
6.37
9.14
25.59
4.07
1.63
9
19.24
FCF margin%
24.53
21.86
20.55
19.60
16.60
17.30
15.16
16.76
18.86
19.98
13.67
17.30
19.23
65
0.761
FCF / Net incomex
0.245
0.245
0.285
0.342
0.349
0.395
0.442
0.535
0.568
0.587
0.472
0.535
0.372
52
15.58
ROIC%
13.62
11.27
10.58
9.67
9.18
9.16
10.33
12.45
14.04
14.53
22.20
12.45
10.93
22
14.72
Return on equity%
25.31
27.71
26.37
26.62
28.96
28.55
27.74
28.34
25.94
23.76
2.16
27.74
27.16
86
8.59
Return on assets%
4.57
3.09
2.22
0.40
0.40
1.21
3.81
1.53
1.15
3.24
9.76
1.53
1.88
76
201.90
EPS₹
62.04
64.23
68.89
61.77
59.76
63.43
64.80
71.09
62.01
67.32
212.92
2.41%
1.87%
—
12.73
EPS growth%
8.57
10.60
9.92
10.89
12.47
11.41
9.51
10.65
13.30
11.94
24.31
11.41
10.77
87
223.16
Bookvalue per sh₹
75.16
76.15
83.19
85.36
92.10
87.55
98.59
106.86
110.99
120.62
213.40
5.54%
6.53%
—
56.59
FCF per share₹
76.71
84.76
84.23
89.84
87.49
90.04
98.54
109.26
112.75
117.65
176.51
6.10%
3.77%
—
235.81
Dividend per sh₹
62.15
63.72
70.96
79.94
80.04
76.09
75.46
78.38
78.72
83.95
97.65
0.96%
3.02%
—
21.50
Div yield (avg)%
2.12
0.40
0.40
1.03
2.99
0.40
0.40
0.59
0.40
1.79
28.54
0.40
0.49
20
13.03
Payout ratio%
25.27
26.98
28.79
28.51
29.53
28.35
28.93
31.03
32.26
32.33
10.73
31.03
28.86
20
14.32
Shares (diluted)M
14.77
13.15
14.39
13.72
12.02
12.99
11.54
10.31
9.744
10.55
14.15
(2.57%)
(2.39%)
38
13.30
Buyback yield%
23.09
24.23
26.18
26.05
27.37
28.30
29.82
31.73
34.49
33.65
9.37
31.73
27.83
49
0.219
D/E ratiox
0.434
0.467
0.455
0.435
0.468
0.424
0.449
0.488
0.480
0.496
1.601
0.480
0.461
60
3.807
Enterprise value₹B
7.954
8.194
8.103
8.784
8.943
8.808
8.543
8.910
9.601
8.909
3.758
(0.08%)
2.35%
14
4.693
LT debt₹B
5.808
5.949
5.209
5.009
4.916
5.333
5.115
5.306
5.786
5.907
7.330
3.74%
0.17%
37
Revenue
₹7.820B
7.55%
1.00×
Cost of revenue
₹4.574B
7.60%
1.00×
Operating expenses
₹856.4M
8.18%
1.06×
Goodwill & intangibles
14.20%
Spread over hurdle
(2.57%)