2.254
Revenue₹B
2.146
2.201
2.257
2.325
2.390
2.451
2.526
2.603
2.647
2.798
2.510
3.20%
2.97%
37
28.27
Revenue growth%
10.00
11.93
13.45
16.21
18.30
18.88
20.57
21.46
22.24
22.33
13.33
21.46
18.59
94
4.26
Gross margin%
8.61
9.34
8.45
10.27
12.00
13.57
12.17
12.91
14.92
17.17
26.10
13.57
12.09
74
3.28
Operating margin%
17.62
20.45
18.81
21.31
18.38
17.47
15.87
16.71
16.02
13.29
22.40
16.02
17.54
34
8.48
Net margin%
14.19
17.07
18.18
18.61
19.79
21.03
18.47
16.56
15.10
14.97
14.17
16.56
17.62
93
37.87
P/E ratio (avg)x
35.12
32.60
30.98
32.12
29.50
30.39
31.12
27.15
23.58
22.30
34.71
27.15
30.69
26
15.70
EV/EBITx
8.657
8.131
7.460
7.078
7.150
7.503
7.000
7.045
6.502
7.226
35.36
7.045
7.188
85
9.46
FCF yield (avg)%
23.53
24.64
21.96
22.06
20.82
19.90
21.84
24.61
24.29
25.95
26.34
24.29
22.80
13
27.46
FCF margin%
9.30
8.23
10.82
9.43
8.08
7.52
6.55
9.13
9.09
8.98
21.76
8.98
9.04
57
0.455
FCF / Net incomex
0.849
0.798
0.731
0.632
0.604
0.622
0.680
0.663
0.581
0.629
0.242
0.629
0.648
72
25.02
ROIC%
3.29
2.52
4.59
3.89
4.73
5.92
5.54
4.91
2.92
5.73
15.82
5.54
4.66
30
28.67
Return on equity%
14.80
17.01
15.41
14.35
15.21
14.36
15.68
16.08
13.19
12.93
16.04
14.36
15.00
41
4.82
Return on assets%
8.99
6.60
6.41
4.32
2.32
3.70
5.77
4.67
6.50
5.07
29.04
5.07
5.42
88
1.48
EPS₹
1.13
1.11
1.26
1.37
1.61
1.58
1.68
1.86
2.13
2.34
1.60
7.79%
7.51%
—
6.18
EPS growth%
16.88
17.50
18.73
20.52
18.45
15.63
16.02
16.70
18.32
18.43
21.70
16.70
17.91
90
0.68
Bookvalue per sh₹
0.83
0.78
0.67
0.61
0.61
0.53
0.48
0.41
0.39
0.37
0.48
(9.47%)
(9.13%)
—
1.75
FCF per share₹
1.12
1.05
1.16
1.16
1.08
1.08
1.14
1.01
0.88
0.79
0.50
(6.01%)
(3.07%)
—
1.39
Dividend per sh₹
2.36
2.24
2.32
2.54
2.91
2.89
3.17
3.35
3.47
3.39
1.31
3.11%
4.45%
—
25.17
Div yield (avg)%
23.98
22.76
21.70
20.86
23.67
25.99
26.20
28.06
27.07
25.45
17.67
26.20
24.72
51
25.74
Payout ratio%
19.15
21.00
20.78
17.88
18.48
18.04
18.17
19.17
20.11
18.74
23.55
18.74
18.95
25
329.8
Shares (diluted)M
331.6
343.7
340.4
335.3
345.2
310.4
268.0
292.2
317.5
315.2
332.9
(1.80%)
(1.85%)
11
27.91
Buyback yield%
23.50
22.06
19.82
16.92
17.10
14.37
13.29
15.05
13.49
12.26
3.53
13.49
15.98
50
1.561
D/E ratiox
1.559
1.736
1.562
1.584
1.618
1.718
1.828
1.618
1.514
1.373
0.576
1.618
1.601
24
1.184
Enterprise value₹B
2.853
2.926
3.276
3.809
4.164
4.490
4.777
5.409
6.418
6.174
0.535
8.20%
9.47%
71
0.580
LT debt₹B
0.921
0.892
0.988
1.104
1.120
1.261
1.296
1.390
1.532
1.453
1.943
5.34%
4.62%
12
Revenue
₹2.798B
2.97%
1.00×
Cost of revenue
₹1.735B
2.59%
0.96×
Operating expenses
₹701.7M
3.45%
1.05×
Goodwill & intangibles
18.72%
Spread over hurdle
(5.03%)