19.80
Revenue₹B
16.08
17.12
18.25
19.21
20.59
21.55
22.46
24.15
25.74
26.72
20.73
5.35%
5.91%
95
17.60
Revenue growth%
24.95
24.05
26.88
28.46
31.17
30.09
30.52
32.57
33.78
31.71
13.54
31.71
30.30
49
18.57
Gross margin%
17.84
18.35
20.28
20.05
21.85
24.20
23.49
25.78
25.15
22.97
21.22
24.20
22.41
10
18.07
Operating margin%
3.23
4.68
1.69
0.81
1.88
4.08
3.97
3.11
5.27
6.37
2.82
4.08
3.60
27
3.11
Net margin%
16.90
19.82
21.80
20.65
23.27
20.99
22.54
21.93
20.00
17.21
21.72
20.99
20.82
67
27.86
P/E ratio (avg)x
34.79
33.88
31.24
30.13
30.99
33.73
30.29
31.95
30.46
27.53
22.04
30.46
31.12
29
31.98
EV/EBITx
39.61
39.31
40.45
39.88
40.56
44.84
50.50
47.66
46.64
52.01
15.23
47.66
42.70
40
21.59
FCF yield (avg)%
24.89
26.69
24.68
24.01
23.98
25.55
26.86
29.83
29.33
26.98
25.14
26.98
26.12
90
11.16
FCF margin%
19.57
21.15
20.68
21.75
22.61
20.14
18.03
15.18
15.73
13.49
29.69
15.73
19.85
36
1.527
FCF / Net incomex
0.373
0.451
0.500
0.557
0.587
0.574
0.640
0.718
0.732
0.855
0.669
0.718
0.580
18
7.86
ROIC%
6.91
8.43
9.88
11.06
11.23
14.10
16.58
18.53
19.12
20.00
2.83
18.53
12.66
23
4.63
Return on equity%
7.59
5.62
8.35
10.96
9.74
12.33
9.79
11.04
13.14
10.52
25.97
11.04
10.16
69
19.93
Return on assets%
12.67
12.59
13.88
16.01
16.74
19.27
18.59
20.58
22.70
22.04
3.16
20.58
17.67
24
44.15
EPS₹
48.20
49.81
53.02
61.52
68.34
79.66
89.00
100.36
116.87
117.02
48.16
11.36%
11.00%
—
20.23
EPS growth%
5.12
2.65
3.79
4.01
1.79
0.40
0.40
0.40
0.40
0.40
10.20
0.40
1.09
7
43.96
Bookvalue per sh₹
6.83
6.35
6.65
6.95
6.10
5.32
5.22
5.32
4.88
5.18
44.42
(3.22%)
(2.09%)
—
37.57
FCF per share₹
39.25
42.80
49.87
49.86
58.46
68.33
66.57
62.94
60.13
63.01
30.44
1.51%
4.32%
—
28.07
Dividend per sh₹
31.90
29.87
28.73
27.37
27.29
27.51
26.54
25.89
27.75
24.86
25.99
(1.85%)
(3.04%)
—
23.03
Div yield (avg)%
15.27
16.35
14.18
11.68
9.42
11.60
14.31
13.93
12.94
14.68
26.84
13.93
14.05
92
14.43
Payout ratio%
3.97
5.50
5.41
3.52
2.65
4.56
2.05
0.40
2.83
3.59
18.27
2.83
3.55
63
242.4
Shares (diluted)M
271.7
317.0
315.5
324.3
359.9
387.4
377.4
439.6
436.3
464.0
237.7
5.22%
5.96%
35
8.21
Buyback yield%
20.43
20.36
20.86
20.14
22.47
22.19
20.94
18.68
17.06
14.56
5.21
18.68
20.40
41
1.240
D/E ratiox
1.199
1.386
1.416
1.456
1.642
1.798
1.993
1.883
2.074
2.053
0.192
1.993
1.720
53
12.61
Enterprise value₹B
3.706
4.184
4.561
5.245
5.647
6.575
6.981
7.282
8.657
8.427
22.08
8.34%
8.61%
31
25.41
LT debt₹B
25.75
25.43
25.33
23.21
22.41
20.50
20.69
18.87
16.91
16.16
22.91
(6.33%)
(5.17%)
44
Revenue
₹26.72B
5.91%
1.00×
Cost of revenue
₹17.66B
5.84%
0.99×
Operating expenses
₹3.666B
6.02%
1.01×
Cash and investments
17.74%
Goodwill & intangibles
17.18%
Spread over hurdle
(6.02%)