48.20
Revenue₹B
62.22
66.99
72.16
77.10
80.22
87.00
93.03
98.74
104.7
111.4
49.35
6.78%
6.54%
24
2.66
Revenue growth%
6.72
6.93
8.10
5.90
5.43
5.87
7.92
9.47
7.74
10.01
23.91
7.92
7.34
57
29.86
Gross margin%
13.09
13.18
13.17
12.54
13.39
16.06
16.47
18.71
18.65
20.35
7.98
18.65
14.72
23
13.98
Operating margin%
3.27
3.56
4.26
5.68
2.91
1.94
2.65
4.40
6.58
4.41
18.77
4.40
3.91
64
27.89
Net margin%
26.83
27.68
26.17
27.39
24.64
22.40
24.33
21.57
21.34
21.39
20.41
21.57
24.49
75
18.15
P/E ratio (avg)x
17.11
15.50
15.97
14.32
13.94
14.34
12.18
10.67
10.21
10.29
18.52
10.67
14.13
30
28.17
EV/EBITx
37.89
40.84
36.52
32.96
29.27
29.14
26.99
24.17
23.87
22.49
18.69
24.17
29.20
41
29.11
FCF yield (avg)%
12.20
10.93
9.99
9.44
11.82
13.73
16.05
17.43
19.35
20.32
29.76
17.43
12.96
73
27.41
FCF margin%
14.05
15.05
13.54
11.68
10.81
7.86
9.62
11.23
11.28
10.18
16.55
10.18
11.25
61
0.244
FCF / Net incomex
0.918
0.810
0.839
0.902
0.800
0.757
0.846
0.826
0.827
0.886
1.074
0.827
0.833
51
22.87
ROIC%
19.58
19.69
21.90
22.38
21.50
22.91
23.39
26.38
27.60
26.83
26.39
26.38
22.65
6
29.97
Return on equity%
19.63
18.80
18.80
20.23
18.84
18.99
17.94
19.33
21.11
18.53
28.24
18.99
18.92
9
19.65
Return on assets%
34.18
35.59
33.21
32.15
30.17
28.27
31.22
31.21
31.15
29.42
25.07
31.15
31.21
18
131.41
EPS₹
159.22
175.63
185.47
213.33
248.30
251.76
253.26
266.33
308.88
339.28
134.16
6.44%
7.91%
—
11.78
EPS growth%
16.21
14.44
13.76
10.82
10.78
10.20
9.84
12.16
11.86
11.88
3.14
11.86
11.87
23
130.28
Bookvalue per sh₹
64.05
72.59
73.02
70.28
63.65
61.87
65.75
63.98
68.72
74.32
84.62
3.15%
2.76%
—
132.89
FCF per share₹
110.99
103.90
110.61
129.53
144.85
143.58
151.03
165.24
193.41
187.83
31.47
5.33%
6.26%
—
28.58
Dividend per sh₹
33.74
37.60
36.39
36.40
39.25
44.87
51.46
57.24
56.25
57.31
71.72
7.87%
5.06%
—
6.14
Div yield (avg)%
21.43
23.65
23.43
20.76
23.40
21.27
19.56
17.73
15.56
15.01
16.06
17.73
21.01
7
7.85
Payout ratio%
8.04
8.51
8.81
8.70
7.55
7.90
9.25
6.91
8.40
6.88
23.99
7.90
8.22
19
264.5
Shares (diluted)M
175.7
188.9
166.0
166.1
166.4
172.5
179.4
190.7
189.2
179.6
273.8
1.53%
0.03%
17
21.52
Buyback yield%
15.14
18.08
19.57
19.44
21.42
19.06
21.49
20.43
21.35
23.95
18.45
21.35
20.00
32
1.666
D/E ratiox
0.188
0.192
0.178
0.189
0.209
0.217
0.203
0.220
0.201
0.218
1.567
0.217
0.202
72
20.74
Enterprise value₹B
98.81
110.9
128.7
137.5
137.0
140.4
155.2
182.3
204.0
234.3
83.65
11.33%
8.81%
89
49.95
LT debt₹B
8.795
8.301
9.491
9.571
10.33
9.760
9.783
10.77
11.03
11.65
9.136
2.44%
2.09%
39
Revenue
₹111.4B
6.54%
1.00×
Cost of revenue
₹70.38B
6.48%
0.99×
Operating expenses
₹15.19B
6.82%
1.03×
Cash and investments
17.69%
Spread over hurdle
45.29%