0.226
Revenue₹B
2.036
2.105
2.170
2.181
2.202
2.311
2.403
2.523
2.553
2.566
0.243
3.11%
2.66%
47
21.84
Revenue growth%
31.68
29.65
27.67
27.17
24.69
23.16
24.43
21.91
19.89
22.46
27.10
22.46
24.56
20
8.06
Gross margin%
32.44
35.09
36.95
37.01
34.11
36.32
37.35
38.39
38.99
41.69
15.13
38.39
36.98
29
3.16
Operating margin%
10.23
8.43
7.94
8.69
6.40
3.87
5.33
4.98
3.44
1.57
23.11
3.87
5.87
31
13.88
Net margin%
13.73
16.05
18.35
16.08
14.36
15.46
12.84
10.10
8.78
9.96
11.63
10.10
14.05
40
10.03
P/E ratio (avg)x
29.30
31.70
32.48
36.86
37.63
39.61
41.45
41.30
42.26
47.88
24.01
41.45
38.62
68
21.09
EV/EBITx
7.980
8.659
9.525
9.993
9.990
11.63
13.26
14.19
14.04
14.82
35.61
14.04
10.81
95
14.85
FCF yield (avg)%
18.73
19.48
17.15
19.03
18.79
16.30
13.57
14.94
17.06
16.63
16.15
16.30
17.10
31
12.90
FCF margin%
6.13
3.72
3.13
3.66
2.65
5.27
7.50
7.60
7.73
9.31
4.96
7.60
5.70
60
1.239
FCF / Net incomex
0.338
0.335
0.337
0.371
0.378
0.364
0.376
0.387
0.405
0.448
1.315
0.387
0.373
82
27.60
ROIC%
0.58
0.40
2.80
3.30
2.92
4.03
2.08
2.46
3.96
2.23
15.21
2.46
2.63
32
24.69
Return on equity%
15.68
13.57
15.12
14.92
17.09
16.71
18.04
19.94
17.22
15.63
15.30
17.22
16.19
55
29.89
Return on assets%
17.64
16.13
18.10
20.87
20.69
18.80
18.50
20.02
22.08
23.80
14.85
20.02
19.41
72
9.91
EPS₹
8.08
7.93
6.98
6.60
6.38
6.92
6.17
6.32
6.51
6.86
10.27
1.48%
(2.08%)
—
25.13
EPS growth%
20.96
21.86
24.65
21.73
24.24
26.71
25.15
24.42
25.30
22.33
22.36
25.15
24.33
17
9.88
Bookvalue per sh₹
10.04
11.10
10.74
11.76
11.69
12.01
11.76
12.15
12.65
13.15
12.76
2.37%
2.95%
—
4.50
FCF per share₹
14.19
13.21
13.57
14.56
15.53
16.48
18.77
17.50
19.45
18.89
9.20
4.00%
3.78%
—
3.69
Dividend per sh₹
18.86
19.81
22.99
26.06
25.97
31.25
32.53
37.39
37.31
43.46
1.90
10.84%
10.47%
—
29.97
Div yield (avg)%
24.22
22.43
22.49
19.99
18.57
20.65
22.96
20.95
22.34
22.30
27.04
22.30
22.32
10
14.05
Payout ratio%
11.05
12.71
10.61
13.25
14.93
14.48
15.11
14.25
13.91
11.08
28.38
14.25
13.58
80
53.42
Shares (diluted)M
44.13
47.57
46.99
42.34
38.90
40.47
41.78
45.14
43.84
42.17
53.26
1.63%
0.26%
76
12.24
Buyback yield%
25.90
23.96
21.18
19.98
20.32
21.82
19.71
20.83
19.77
22.61
2.87
20.83
21.00
9
0.626
D/E ratiox
0.456
0.502
0.508
0.493
0.554
0.603
0.609
0.638
0.574
0.620
1.144
0.609
0.564
77
0.974
Enterprise value₹B
1.167
1.329
1.433
1.427
1.415
1.434
1.561
1.717
1.775
1.667
0.901
3.33%
4.64%
20
0.453
LT debt₹B
2.242
2.357
2.512
2.513
2.658
2.557
2.733
2.855
3.292
3.134
0.778
3.35%
3.90%
63
Revenue
₹2.566B
2.66%
1.00×
Cost of revenue
₹1.757B
2.84%
1.02×
Operating expenses
₹552.8M
2.29%
0.96×
Goodwill & intangibles
14.36%
Spread over hurdle
(4.46%)