1.045
Revenue₹B
1.082
1.134
1.215
1.270
1.356
1.451
1.522
1.599
1.696
1.833
1.081
6.22%
6.02%
59
29.41
Revenue growth%
25.99
25.50
27.21
24.63
21.86
21.09
21.32
22.82
23.54
23.53
19.06
22.82
23.54
69
2.88
Gross margin%
22.95
20.62
22.79
19.80
20.90
22.72
25.35
27.54
26.06
27.45
26.12
26.06
22.87
10
7.17
Operating margin%
16.92
16.39
18.97
20.24
17.35
17.07
15.20
13.23
11.19
8.19
6.35
13.23
16.65
52
18.40
Net margin%
32.89
35.83
32.84
32.55
29.88
31.65
30.77
33.55
34.37
35.79
2.29
33.55
32.86
34
17.06
P/E ratio (avg)x
17.46
17.43
18.29
19.18
21.09
21.83
22.85
22.74
24.99
27.17
33.82
22.85
21.46
20
36.53
EV/EBITx
41.19
44.18
47.95
46.43
43.32
49.97
47.52
44.75
49.13
52.45
15.72
49.13
46.98
44
4.74
FCF yield (avg)%
21.11
23.67
21.62
23.00
22.58
25.10
22.73
20.94
23.01
20.36
16.39
22.73
22.66
70
13.22
FCF margin%
7.79
8.70
8.65
11.55
11.26
11.75
13.83
16.79
16.93
14.52
13.64
14.52
11.65
52
0.524
FCF / Net incomex
0.718
0.696
0.697
0.779
0.826
0.781
0.703
0.633
0.579
0.575
0.936
0.633
0.700
21
17.06
ROIC%
8.59
11.49
8.55
11.49
9.94
11.79
12.45
12.94
13.47
11.66
14.92
12.45
11.58
27
17.79
Return on equity%
25.06
24.14
25.66
27.83
30.69
29.75
32.42
31.37
33.13
30.14
25.90
31.37
29.95
79
16.37
Return on assets%
31.02
31.20
33.80
32.07
32.76
30.09
29.82
27.28
27.23
25.55
15.13
27.28
30.56
90
13.23
EPS₹
12.20
13.36
15.72
16.42
16.94
18.14
19.54
19.15
18.23
20.88
14.22
4.27%
5.57%
—
25.70
EPS growth%
32.60
32.81
33.98
33.40
35.25
33.23
34.49
35.09
32.46
34.09
12.49
34.09
33.69
78
3.84
Bookvalue per sh₹
18.03
21.26
24.45
27.75
27.31
27.67
33.51
38.41
43.85
43.41
16.86
9.72%
10.25%
—
13.51
FCF per share₹
15.86
15.66
15.99
18.09
18.21
18.87
22.05
26.27
28.64
28.71
13.42
9.54%
7.39%
—
19.75
Dividend per sh₹
9.92
9.37
9.71
9.91
10.34
9.09
8.73
8.31
9.13
8.51
5.00
(3.82%)
(0.61%)
—
22.82
Div yield (avg)%
22.69
21.60
24.14
26.36
27.32
26.80
25.86
26.66
29.31
27.39
7.00
26.80
26.51
9
25.84
Payout ratio%
15.16
14.50
17.34
17.36
18.73
15.89
15.04
13.39
16.21
17.49
22.25
15.89
16.05
32
16.95
Shares (diluted)M
23.69
24.77
24.93
23.53
24.82
25.31
27.91
29.17
26.83
26.61
17.07
1.40%
2.47%
71
15.91
Buyback yield%
5.12
7.24
8.65
11.03
11.84
14.82
16.84
18.27
21.21
19.49
29.13
18.27
13.33
79
0.546
D/E ratiox
0.888
0.919
0.815
0.757
0.765
0.820
0.775
0.669
0.648
0.657
1.235
0.669
0.770
42
1.080
Enterprise value₹B
2.643
2.944
3.104
3.682
3.593
4.286
4.705
5.089
5.695
6.509
0.958
12.62%
11.15%
44
0.640
LT debt₹B
0.734
0.847
0.842
0.892
1.056
1.062
1.053
1.225
1.190
1.416
1.465
6.04%
8.31%
16
Revenue
₹1.833B
6.02%
1.00×
Cost of revenue
₹1.283B
6.02%
1.00×
Operating expenses
₹305.2M
5.86%
0.98×
Goodwill & intangibles
18.51%
Spread over hurdle
(4.68%)