0.381
Revenue₹B
1.540
1.645
1.731
1.870
2.031
2.156
2.252
2.422
2.611
2.804
0.405
6.66%
6.74%
57
5.54
Revenue growth%
20.88
18.89
19.51
17.40
19.27
19.59
21.65
22.69
23.28
25.71
19.16
22.69
20.23
68
2.98
Gross margin%
6.56
6.40
3.61
4.44
3.11
2.35
1.63
0.40
2.90
1.11
23.99
1.63
3.01
33
12.30
Operating margin%
17.75
17.62
16.54
18.65
20.06
21.20
21.98
21.28
23.75
22.45
28.44
21.98
20.63
44
8.25
Net margin%
26.10
23.58
26.58
24.58
26.27
26.10
24.80
25.69
27.25
27.37
2.89
26.10
26.10
65
14.10
P/E ratio (avg)x
29.12
34.31
38.95
42.13
42.88
49.94
55.19
62.50
62.11
62.13
26.84
62.11
46.41
66
6.839
EV/EBITx
33.46
33.76
37.91
39.55
45.26
44.64
51.71
52.34
54.15
52.98
21.28
52.34
44.95
26
3.01
FCF yield (avg)%
15.74
14.44
13.75
13.88
16.74
16.53
17.87
17.05
14.97
12.19
7.22
16.53
15.35
5
16.36
FCF margin%
31.98
33.80
31.46
31.97
30.31
31.69
29.03
31.74
32.83
33.75
18.87
31.74
31.85
9
0.521
FCF / Net incomex
2.309
2.702
3.160
3.392
3.468
3.974
3.794
4.336
4.655
4.761
0.135
4.336
3.631
53
4.87
ROIC%
20.23
19.01
17.71
19.51
19.36
17.53
15.46
15.10
17.16
14.87
19.02
15.46
17.62
11
10.15
Return on equity%
18.15
15.28
12.41
13.90
13.86
12.15
11.94
14.14
12.63
14.34
10.88
12.63
13.88
15
8.97
Return on assets%
9.56
12.07
12.04
10.83
11.10
11.64
9.69
9.11
10.09
8.45
2.21
9.69
10.46
49
31.55
EPS₹
37.09
39.32
37.53
35.67
39.34
41.45
47.19
46.60
44.99
50.89
32.61
5.29%
4.53%
—
9.57
EPS growth%
14.27
13.93
16.12
17.37
18.80
15.89
18.30
16.43
13.66
13.27
10.29
15.89
16.01
65
35.08
Bookvalue per sh₹
13.91
12.31
12.15
10.39
10.77
9.85
10.24
9.70
8.31
9.05
30.80
(3.43%)
(5.53%)
—
53.53
FCF per share₹
26.59
26.97
23.46
22.47
21.00
21.38
20.37
18.69
19.34
20.02
48.95
(0.96%)
(2.62%)
—
59.59
Dividend per sh₹
12.55
12.98
12.05
11.17
10.76
10.38
10.45
11.28
11.58
10.67
28.48
(0.17%)
(0.56%)
—
12.79
Div yield (avg)%
28.52
31.13
30.33
30.91
29.73
27.09
24.92
22.24
19.49
20.39
21.62
22.24
27.81
38
14.20
Payout ratio%
13.60
12.78
13.07
12.37
13.77
14.30
16.62
15.18
18.01
17.37
6.10
16.62
14.04
19
51.40
Shares (diluted)M
55.91
51.07
54.72
48.89
50.00
50.74
46.19
46.69
43.53
47.99
48.85
(0.82%)
(0.71%)
77
21.72
Buyback yield%
26.71
26.19
28.00
29.53
29.46
29.05
27.86
28.39
28.04
27.60
7.33
28.04
28.02
51
0.714
D/E ratiox
1.708
1.733
1.705
1.750
1.587
1.640
1.538
1.632
1.710
1.874
1.534
1.640
1.707
92
2.248
Enterprise value₹B
1.019
1.130
1.278
1.486
1.424
1.524
1.635
1.576
1.742
1.793
2.801
4.71%
6.80%
37
0.237
LT debt₹B
0.922
0.933
1.062
1.099
1.097
1.243
1.260
1.192
1.134
1.083
0.439
(0.25%)
1.78%
34
Revenue
₹2.804B
6.74%
1.00×
Cost of revenue
₹1.235B
7.04%
1.03×
Operating expenses
₹663.8M
6.22%
0.95×
Goodwill & intangibles
19.68%
Spread over hurdle
(6.27%)