7.988
Revenue₹B
4.509
4.878
5.235
5.597
6.165
6.573
7.057
7.546
8.071
8.589
8.450
6.86%
7.66%
55
3.23
Revenue growth%
19.79
19.29
21.98
21.19
21.23
19.12
20.07
23.00
25.44
27.82
10.77
23.00
21.21
24
5.14
Gross margin%
24.82
22.46
20.75
20.48
21.95
20.22
19.09
17.17
14.60
13.85
18.81
17.17
20.35
9
22.39
Operating margin%
16.39
14.38
12.91
15.41
13.12
11.21
9.04
10.64
11.43
14.20
5.58
11.21
13.02
64
19.43
Net margin%
20.96
23.16
22.11
19.62
19.07
21.64
19.48
18.55
16.34
15.84
7.69
18.55
19.55
37
15.66
P/E ratio (avg)x
45.80
49.41
57.66
56.30
66.28
70.09
79.11
84.54
92.14
92.96
12.20
84.54
68.19
61
36.65
EV/EBITx
38.77
42.40
49.13
53.04
59.66
66.20
76.24
86.65
98.61
109.4
23.75
86.65
62.93
10
24.50
FCF yield (avg)%
32.99
31.95
34.02
35.74
37.75
35.95
36.08
34.64
35.09
35.55
5.83
35.55
35.32
7
12.48
FCF margin%
11.50
11.60
9.66
6.96
9.61
7.16
5.75
5.96
3.97
2.42
21.57
5.75
7.06
81
0.548
FCF / Net incomex
1.674
1.622
1.760
1.624
1.732
1.643
1.753
1.676
1.635
1.803
1.266
1.676
1.675
66
8.39
ROIC%
1.77
3.05
2.00
1.26
0.40
0.40
0.40
1.31
4.27
1.83
7.51
1.31
1.54
73
2.61
Return on equity%
9.12
6.78
7.50
6.41
8.76
11.50
14.09
13.01
10.79
12.13
25.66
12.13
9.95
25
15.26
Return on assets%
21.20
22.44
19.94
17.70
14.82
14.71
13.13
10.52
10.36
8.17
29.24
10.52
14.77
62
26.61
EPS₹
6.55
6.17
6.29
6.95
6.84
6.30
7.00
6.29
6.10
6.48
27.24
(1.07%)
(0.44%)
—
3.58
EPS growth%
24.22
25.41
24.43
23.60
23.93
22.65
22.56
20.67
18.67
21.60
27.14
21.60
23.12
34
21.06
Bookvalue per sh₹
23.15
22.38
19.61
19.90
21.86
23.16
23.87
25.15
23.13
21.05
16.88
(0.75%)
(1.49%)
—
23.50
FCF per share₹
9.11
9.35
9.08
8.70
8.78
7.58
6.87
6.83
6.90
6.01
27.45
(7.30%)
(3.26%)
—
27.27
Dividend per sh₹
29.32
30.40
30.09
33.53
31.78
35.36
32.66
30.87
28.38
30.13
24.37
(1.06%)
(0.04%)
—
25.68
Div yield (avg)%
21.80
21.77
23.31
21.89
22.94
24.12
26.16
24.35
25.53
22.87
8.52
24.35
23.12
27
6.89
Payout ratio%
22.89
21.81
20.97
21.55
23.26
20.59
17.65
15.43
13.13
13.03
7.67
15.43
20.78
17
204.3
Shares (diluted)M
191.5
176.2
176.2
167.9
176.2
180.9
166.7
170.4
176.6
196.5
196.0
2.21%
0.55%
14
11.96
Buyback yield%
11.20
10.53
10.24
9.38
12.00
12.68
12.75
10.06
11.56
12.29
14.87
12.29
11.38
27
0.283
D/E ratiox
1.286
1.393
1.396
1.406
1.310
1.277
1.295
1.170
1.207
1.189
1.416
1.207
1.291
14
7.680
Enterprise value₹B
3.153
3.366
3.261
3.055
3.080
2.851
2.528
2.279
2.130
1.862
7.122
(9.58%)
(4.77%)
80
6.651
LT debt₹B
6.921
7.152
6.751
6.227
5.852
6.258
5.727
5.801
6.023
5.896
0.912
0.15%
(0.82%)
84
Revenue
₹8.589B
7.66%
1.00×
Cost of revenue
₹4.947B
7.62%
1.00×
Operating expenses
₹1.401B
8.03%
1.04×
Goodwill & intangibles
18.99%
Spread over hurdle
(1.15%)