1.534
Revenue₹B
7.454
7.937
8.522
9.072
9.458
10.23
11.02
11.83
12.75
13.24
1.680
6.95%
6.49%
80
8.12
Revenue growth%
25.64
25.52
26.04
24.71
22.45
25.35
24.97
24.08
24.37
21.88
24.33
24.37
24.84
60
19.55
Gross margin%
13.02
14.04
13.91
12.44
13.42
12.61
12.52
13.20
15.10
17.66
2.26
13.20
13.31
15
2.21
Operating margin%
17.00
14.40
17.14
15.89
14.89
14.94
17.01
16.89
15.05
15.33
10.32
15.33
15.61
11
26.09
Net margin%
14.88
13.79
14.27
11.48
12.73
11.63
8.86
11.61
12.17
9.56
10.90
11.61
11.90
75
16.55
P/E ratio (avg)x
40.32
38.07
39.10
40.62
45.13
50.91
49.18
58.07
61.21
69.19
37.72
58.07
47.16
90
25.39
EV/EBITx
30.55
34.87
39.53
40.47
41.91
44.68
45.95
44.86
40.97
42.67
22.41
44.68
41.44
74
27.40
FCF yield (avg)%
27.92
26.56
27.62
28.60
28.33
26.91
29.39
32.38
33.08
30.77
22.56
30.77
28.47
15
23.72
FCF margin%
28.15
27.81
28.52
26.67
27.81
25.46
22.52
25.48
22.62
19.64
22.44
22.62
26.08
73
1.437
FCF / Net incomex
0.539
0.568
0.638
0.651
0.699
0.794
0.905
1.019
0.967
0.931
0.123
0.931
0.747
38
4.88
ROIC%
10.78
12.16
9.58
10.14
9.68
8.62
9.18
10.00
9.17
6.70
14.05
9.17
9.63
47
19.01
Return on equity%
18.72
15.85
16.32
14.43
16.46
16.65
18.39
16.30
15.35
18.08
4.12
16.65
16.39
76
24.24
Return on assets%
14.08
14.12
15.67
15.63
13.63
16.45
16.91
14.38
12.57
14.15
14.61
14.38
14.27
44
43.42
EPS₹
170.49
177.42
167.73
148.00
160.61
152.34
164.23
157.51
150.47
147.83
46.39
(1.64%)
(2.00%)
—
15.95
EPS growth%
23.43
20.76
21.73
20.72
18.73
16.57
17.26
19.98
21.90
24.50
3.25
19.98
20.74
76
63.46
Bookvalue per sh₹
306.64
327.52
386.64
466.30
457.72
508.59
502.80
500.60
552.50
665.00
71.18
7.76%
9.30%
—
211.93
FCF per share₹
175.76
180.74
187.45
189.23
206.25
205.29
211.29
208.95
213.18
209.08
48.81
0.27%
2.36%
—
34.19
Dividend per sh₹
44.49
43.46
45.92
49.67
55.15
54.90
54.73
49.03
46.41
45.88
144.74
(3.61%)
0.98%
—
13.72
Div yield (avg)%
12.83
15.11
14.68
16.64
14.40
14.27
15.25
16.78
17.07
19.65
29.35
16.78
15.18
8
12.71
Payout ratio%
3.04
2.75
4.58
4.73
7.03
4.36
4.56
3.94
3.50
5.32
28.81
4.36
4.46
69
31.09
Shares (diluted)M
25.81
23.13
20.80
18.11
19.21
16.92
14.96
15.73
15.20
15.30
31.00
(4.45%)
(6.00%)
71
11.96
Buyback yield%
17.16
17.36
19.69
17.62
19.61
20.42
19.66
20.94
20.89
21.60
9.61
20.89
19.68
77
0.848
D/E ratiox
1.826
2.024
2.107
2.061
2.043
1.899
1.913
1.950
2.129
2.455
0.645
1.950
2.034
22
5.502
Enterprise value₹B
1.790
1.661
1.764
1.591
1.707
1.817
1.797
1.990
2.141
2.069
6.880
3.93%
1.45%
9
8.626
LT debt₹B
6.063
6.254
6.662
7.193
7.150
7.438
7.753
8.381
8.733
8.577
1.049
3.71%
3.51%
63
Revenue
₹13.24B
6.49%
1.00×
Cost of revenue
₹9.100B
6.67%
1.02×
Operating expenses
₹2.831B
6.16%
0.97×
Goodwill & intangibles
22.97%
Spread over hurdle
16.48%