0.450
Revenue₹B
1.895
2.030
2.162
2.279
2.398
2.569
2.694
2.820
3.006
3.168
0.490
5.73%
5.80%
30
28.91
Revenue growth%
15.55
14.08
14.70
12.53
13.87
12.23
15.11
14.74
17.66
16.23
24.79
15.11
14.72
49
16.91
Gross margin%
17.07
14.69
12.69
10.42
11.89
11.28
8.95
9.16
9.92
10.64
2.71
9.92
10.96
35
29.54
Operating margin%
9.62
8.03
6.07
5.60
3.53
5.97
5.36
7.31
9.18
8.42
14.52
7.31
6.69
79
28.06
Net margin%
25.20
27.34
25.53
28.52
30.01
31.56
34.56
33.95
36.40
38.74
5.86
34.56
30.79
50
24.49
P/E ratio (avg)x
8.790
8.782
9.344
9.841
9.773
11.20
11.70
12.41
14.00
15.58
13.31
12.41
10.52
43
28.87
EV/EBITx
21.09
21.41
23.83
22.11
24.58
22.99
21.59
22.50
22.71
23.88
6.238
22.71
22.61
63
27.97
FCF yield (avg)%
25.10
27.57
30.50
31.38
32.06
29.44
28.35
27.98
26.33
24.27
22.48
27.98
28.17
34
28.02
FCF margin%
3.05
4.72
3.56
2.07
4.23
4.59
6.37
8.57
7.13
5.95
19.60
6.37
4.65
83
1.247
FCF / Net incomex
1.980
1.907
1.903
2.090
2.263
2.391
2.201
1.961
2.092
2.256
0.308
2.201
2.091
91
18.66
ROIC%
21.73
22.15
22.17
21.57
19.82
21.64
23.72
23.92
23.92
26.39
9.28
23.92
22.16
18
26.01
Return on equity%
1.62
4.10
5.22
8.17
5.43
5.50
7.22
4.52
3.04
3.83
26.36
4.52
4.87
29
20.70
Return on assets%
24.10
25.72
25.55
26.72
24.16
21.26
21.63
23.82
24.69
23.33
12.68
23.33
24.13
42
71.59
EPS₹
161.85
175.14
181.14
219.51
235.03
262.31
291.39
327.96
381.41
403.13
78.32
11.39%
10.56%
—
28.60
EPS growth%
18.64
20.10
19.28
21.77
20.64
19.43
19.69
19.82
18.53
18.68
19.74
19.43
19.56
65
77.53
Bookvalue per sh₹
34.16
34.11
33.35
30.56
34.62
32.46
35.59
36.63
39.10
35.60
83.98
0.55%
(0.01%)
—
99.41
FCF per share₹
31.42
33.01
36.41
39.86
44.18
43.53
42.41
46.12
50.57
58.50
94.68
5.77%
7.45%
—
76.75
Dividend per sh₹
86.73
81.68
81.06
90.81
102.79
102.04
98.83
99.87
110.84
128.96
45.53
4.64%
4.50%
—
24.51
Div yield (avg)%
15.35
18.32
15.98
13.91
16.70
17.35
17.22
17.45
16.86
19.60
14.39
17.35
17.04
90
4.46
Payout ratio%
30.66
29.06
31.01
30.74
28.47
25.79
24.01
26.87
29.03
31.68
29.13
26.87
29.05
80
20.75
Shares (diluted)M
30.99
33.79
33.40
31.67
32.13
33.48
37.58
39.87
44.16
44.68
20.37
6.82%
5.18%
63
14.23
Buyback yield%
11.62
13.67
11.55
11.51
12.26
14.43
14.97
15.63
13.83
15.15
23.44
14.97
13.75
19
0.209
D/E ratiox
0.962
0.880
0.844
0.908
0.949
0.928
0.943
0.911
0.861
0.810
1.402
0.911
0.909
70
1.903
Enterprise value₹B
1.479
1.389
1.280
1.382
1.358
1.315
1.313
1.240
1.216
1.185
2.786
(2.69%)
(1.53%)
47
0.296
LT debt₹B
1.038
1.107
1.256
1.418
1.656
1.771
1.951
2.127
2.123
2.277
2.033
6.58%
8.35%
81
Revenue
₹3.168B
5.80%
1.00×
Cost of revenue
₹1.706B
5.61%
0.98×
Operating expenses
₹726.0M
6.62%
1.08×
Cash and investments
17.05%
Goodwill & intangibles
16.07%
Spread over hurdle
19.74%