10.96
Revenue₹B
13.35
13.50
13.57
13.87
14.01
14.10
14.84
15.32
15.55
16.18
11.90
2.92%
2.16%
50
25.00
Revenue growth%
28.64
26.21
26.15
25.38
23.35
23.32
23.00
21.25
23.60
21.46
22.07
23.00
23.48
66
5.83
Gross margin%
25.54
25.30
25.57
26.51
29.03
27.60
29.48
28.82
29.60
28.27
11.40
28.82
27.94
63
5.27
Operating margin%
17.89
20.76
23.76
23.25
22.84
25.73
27.89
29.77
28.45
25.59
8.58
27.89
24.67
8
6.07
Net margin%
27.56
26.16
26.29
23.35
20.44
21.62
19.10
19.23
16.29
19.00
19.91
19.10
21.03
40
31.98
P/E ratio (avg)x
8.867
9.675
11.06
12.93
12.67
15.09
15.97
17.82
21.08
25.14
31.43
17.82
14.01
36
8.087
EV/EBITx
36.34
36.17
33.43
32.82
31.88
32.86
34.62
29.65
31.25
33.67
8.532
32.86
33.14
27
2.36
FCF yield (avg)%
8.09
6.18
7.85
10.52
10.16
10.88
8.68
5.78
8.45
6.62
6.89
8.45
8.27
28
8.21
FCF margin%
18.61
18.47
18.12
17.56
16.39
17.43
19.44
19.36
17.12
18.62
5.86
18.62
18.30
57
0.912
FCF / Net incomex
0.458
0.421
0.447
0.488
0.526
0.587
0.669
0.722
0.735
0.742
1.358
0.722
0.557
55
4.33
ROIC%
23.18
25.11
25.86
27.24
29.11
30.30
30.41
29.75
31.50
30.23
11.92
30.30
29.43
20
13.40
Return on equity%
18.69
16.91
19.36
18.65
21.30
20.70
18.86
18.55
18.68
19.93
10.88
18.86
18.78
9
17.81
Return on assets%
8.11
8.13
9.12
9.51
7.97
6.33
8.52
8.94
8.87
8.30
10.11
8.52
8.41
59
12.96
EPS₹
31.33
35.56
38.11
39.08
37.49
40.63
43.24
47.11
49.38
49.34
13.99
5.64%
6.10%
—
28.50
EPS growth%
11.10
9.20
11.63
13.99
16.64
13.90
15.87
14.49
15.15
13.17
21.95
14.49
13.94
89
36.56
Bookvalue per sh₹
60.61
63.96
62.44
70.92
71.46
73.49
68.92
71.62
74.44
77.12
8.14
1.54%
3.84%
—
32.42
FCF per share₹
18.52
19.91
22.11
23.34
26.19
28.56
30.35
29.25
27.35
28.36
29.77
1.61%
5.68%
—
16.13
Dividend per sh₹
9.97
10.57
11.50
12.20
12.30
13.99
16.45
16.68
16.76
19.24
35.92
9.37%
6.64%
—
9.23
Div yield (avg)%
31.42
32.34
33.43
32.55
31.77
29.17
28.03
29.75
31.59
33.18
4.04
29.75
31.68
35
23.84
Payout ratio%
22.99
24.25
24.91
23.06
20.98
18.25
16.81
16.89
16.38
16.95
24.14
16.89
19.62
49
434.2
Shares (diluted)M
453.9
464.9
441.0
419.8
386.8
353.1
344.1
376.7
387.0
349.6
446.2
(2.01%)
(2.35%)
95
12.66
Buyback yield%
5.33
5.14
7.90
5.29
5.47
3.70
5.34
7.74
5.67
3.64
4.04
5.34
5.33
20
1.535
D/E ratiox
0.132
0.126
0.136
0.148
0.163
0.164
0.157
0.139
0.122
0.123
0.405
0.139
0.137
47
9.213
Enterprise value₹B
11.40
10.63
11.49
10.06
8.877
8.504
8.879
9.124
8.616
7.697
9.000
(2.81%)
(3.80%)
40
3.423
LT debt₹B
13.60
12.78
13.35
14.94
16.27
16.04
15.74
16.35
17.26
16.09
9.187
(0.22%)
1.41%
43
Revenue
₹16.18B
2.16%
1.00×
Cost of revenue
₹8.448B
2.06%
0.99×
Operating expenses
₹2.309B
2.10%
0.99×
Cash and investments
17.19%
Spread over hurdle
76.25%