2.571
Revenue₹B
1.472
1.595
1.692
1.827
1.918
2.015
2.126
2.216
2.347
2.486
2.828
5.32%
6.03%
91
13.45
Revenue growth%
25.46
25.80
28.25
28.63
26.50
26.46
25.90
28.22
26.67
26.69
10.70
26.67
26.58
79
11.10
Gross margin%
10.16
12.48
12.30
12.95
15.45
15.94
16.64
14.97
15.94
18.11
17.01
15.94
15.21
22
18.39
Operating margin%
22.86
21.28
20.29
21.31
24.03
21.11
22.81
23.08
21.84
20.38
7.52
21.84
21.58
45
23.33
Net margin%
5.91
7.40
6.54
4.60
4.72
4.22
4.11
2.51
4.13
3.72
22.11
4.11
4.41
50
23.25
P/E ratio (avg)x
31.90
34.77
35.64
40.44
44.92
47.83
51.33
59.37
64.01
61.70
19.21
59.37
46.37
23
34.00
EV/EBITx
20.44
20.29
21.32
25.49
28.41
33.59
37.07
37.85
42.84
50.09
21.69
37.85
31.00
87
19.07
FCF yield (avg)%
22.44
20.83
21.71
22.98
21.55
20.89
19.70
20.04
19.19
18.65
21.82
19.70
20.86
58
22.86
FCF margin%
8.81
6.74
8.34
10.31
7.39
6.10
6.90
5.23
7.24
8.11
8.85
6.90
7.31
83
0.689
FCF / Net incomex
0.450
0.402
0.424
0.423
0.428
0.435
0.391
0.383
0.421
0.426
1.363
0.421
0.423
29
12.45
ROIC%
23.91
22.37
25.06
22.60
22.76
20.05
19.53
21.86
20.52
19.46
2.55
20.05
22.12
69
19.96
Return on equity%
20.10
18.70
19.63
18.82
19.38
17.16
14.92
13.13
10.30
11.27
16.60
13.13
17.93
50
16.79
Return on assets%
0.40
0.93
2.60
1.52
4.01
1.96
4.61
7.10
5.95
3.97
16.49
4.61
3.29
56
12.58
EPS₹
16.48
16.13
18.34
20.08
19.88
23.89
27.98
30.28
29.58
29.13
13.18
7.94%
7.33%
—
5.33
EPS growth%
17.85
18.85
18.90
19.77
21.24
18.64
21.20
18.61
20.25
18.13
4.72
18.64
18.87
7
17.21
Bookvalue per sh₹
21.62
25.13
29.67
32.04
37.64
40.24
38.87
40.17
39.41
43.23
14.03
2.81%
6.78%
—
25.92
FCF per share₹
4.44
4.68
4.56
4.59
4.45
4.90
5.42
5.38
4.96
5.50
8.39
4.33%
1.94%
—
16.95
Dividend per sh₹
5.47
5.85
6.20
6.33
5.89
5.60
6.16
5.58
5.80
6.35
7.87
1.52%
1.74%
—
18.28
Div yield (avg)%
19.55
16.69
18.63
17.33
14.58
14.64
13.54
11.59
12.56
12.64
5.55
12.64
14.61
90
21.32
Payout ratio%
16.00
16.59
13.83
13.11
12.41
12.06
12.04
13.50
14.85
12.20
12.88
12.20
13.31
53
58.57
Shares (diluted)M
72.31
72.04
82.51
79.99
88.09
87.24
80.80
84.94
93.14
97.32
57.13
2.01%
4.15%
28
15.48
Buyback yield%
7.83
5.02
5.05
7.51
8.02
7.74
6.09
6.32
4.00
6.16
5.35
6.16
6.24
82
0.712
D/E ratiox
1.786
1.868
1.870
2.178
2.163
2.160
2.076
2.208
2.263
2.625
0.474
2.208
2.162
7
0.736
Enterprise value₹B
1.198
1.294
1.330
1.290
1.256
1.367
1.310
1.226
1.167
1.064
1.466
(3.27%)
(1.97%)
69
1.263
LT debt₹B
2.762
2.795
3.256
3.743
3.968
4.274
4.518
5.032
5.718
6.309
1.023
9.72%
9.33%
92
Revenue
₹2.486B
6.03%
1.00×
Cost of revenue
₹1.740B
6.03%
1.00×
Operating expenses
₹488.3M
5.76%
0.97×
Goodwill & intangibles
15.76%
Spread over hurdle
(2.05%)