0.922
Revenue₹B
7.074
7.034
7.170
7.425
7.520
7.499
7.445
7.704
7.861
7.995
0.980
1.23%
1.33%
67
11.30
Revenue growth%
20.95
21.21
20.44
19.94
20.51
18.34
20.13
17.98
17.51
19.78
17.74
18.34
20.04
21
18.55
Gross margin%
8.19
10.43
11.00
12.14
12.20
13.51
11.78
13.86
16.71
14.21
22.46
13.86
12.17
11
13.10
Operating margin%
7.37
9.73
7.20
9.58
11.85
11.53
8.95
6.83
7.47
9.05
16.96
8.95
9.00
78
18.47
Net margin%
26.42
27.84
29.93
29.04
26.26
25.04
22.67
24.68
23.12
20.15
26.98
23.12
25.65
59
15.44
P/E ratio (avg)x
8.798
10.26
10.86
12.84
14.14
14.37
16.50
17.19
19.79
19.98
13.09
17.19
14.26
85
7.687
EV/EBITx
43.35
42.14
39.71
45.21
46.91
47.67
45.84
50.29
56.75
62.55
10.46
50.29
46.37
11
4.72
FCF yield (avg)%
16.28
19.09
21.84
20.75
23.20
24.95
26.89
25.90
26.42
25.88
19.37
25.90
24.07
40
14.06
FCF margin%
21.19
23.34
20.36
22.48
22.68
20.07
21.92
21.54
23.85
21.67
10.96
21.67
21.79
16
0.531
FCF / Net incomex
0.794
0.803
0.914
0.989
1.064
1.264
1.485
1.596
1.886
2.043
1.133
1.596
1.164
93
18.70
ROIC%
22.44
21.88
19.06
20.10
18.27
16.68
16.21
14.32
11.35
13.99
28.43
14.32
17.48
77
10.91
Return on equity%
1.26
0.40
3.07
0.40
1.34
0.40
0.40
0.40
2.82
2.57
9.50
0.40
0.83
56
28.07
Return on assets%
12.33
13.21
13.68
13.93
12.10
9.69
8.19
8.21
8.41
7.29
17.31
8.21
10.90
91
209.23
EPS₹
128.60
147.65
169.95
198.58
191.63
204.61
233.95
270.81
318.26
349.04
225.17
12.74%
10.36%
—
22.81
EPS growth%
23.85
25.38
25.25
25.34
23.45
23.01
23.43
24.13
23.66
23.50
5.16
23.50
23.75
63
38.49
Bookvalue per sh₹
166.26
152.48
151.23
163.82
157.40
144.71
161.10
157.02
141.92
124.69
123.02
(4.55%)
(2.38%)
—
154.33
FCF per share₹
275.88
278.33
297.96
303.17
305.79
332.03
349.00
346.65
382.20
399.87
212.50
5.51%
4.15%
—
92.84
Dividend per sh₹
47.46
52.30
49.93
52.12
53.68
57.61
64.73
61.72
59.98
56.13
33.21
0.90%
0.82%
—
25.69
Div yield (avg)%
27.85
25.00
26.18
25.91
28.17
30.82
28.21
28.23
29.66
31.62
29.54
29.66
28.19
88
9.01
Payout ratio%
21.37
20.82
23.17
21.44
22.97
22.61
19.71
18.83
18.54
15.96
26.29
18.83
21.10
25
32.34
Shares (diluted)M
41.96
50.49
57.77
61.78
60.32
63.48
65.05
71.44
72.92
80.27
31.23
5.88%
6.63%
46
23.24
Buyback yield%
0.40
0.40
0.40
1.28
0.40
0.40
1.91
0.40
0.40
1.71
6.79
0.40
0.40
82
1.679
D/E ratiox
1.460
1.462
1.643
1.668
1.776
1.857
1.829
1.829
2.058
2.316
0.669
1.857
1.803
15
3.416
Enterprise value₹B
7.293
7.255
6.798
6.345
5.932
5.533
5.255
4.534
4.254
3.750
9.526
(8.76%)
(7.15%)
29
10.03
LT debt₹B
4.930
5.041
5.756
6.589
7.495
8.093
8.358
8.970
10.09
9.535
4.432
4.93%
6.50%
25
Revenue
₹7.995B
1.33%
1.00×
Cost of revenue
₹5.195B
0.97%
0.96×
Operating expenses
₹1.834B
1.76%
1.04×
Goodwill & intangibles
19.53%
Spread over hurdle
(9.27%)