3.739
Revenue₹B
1.542
1.668
1.844
2.024
2.233
2.468
2.629
2.802
3.018
3.277
3.884
7.98%
8.95%
18
18.94
Revenue growth%
13.65
15.33
12.57
11.79
13.59
11.21
11.93
9.54
11.70
9.81
18.62
11.21
11.86
95
6.19
Gross margin%
17.45
15.73
14.44
14.46
14.14
16.65
14.45
11.90
12.77
14.56
4.73
14.45
14.45
29
19.03
Operating margin%
8.94
10.39
11.93
13.00
10.52
11.01
11.46
11.94
14.67
16.72
25.32
11.94
11.69
84
28.72
Net margin%
20.36
20.21
17.99
20.58
23.29
25.77
25.71
25.21
26.96
29.55
25.45
25.77
24.25
55
25.32
P/E ratio (avg)x
29.08
28.41
32.56
38.30
39.68
44.22
44.37
45.05
49.54
59.46
19.86
45.05
41.95
76
21.66
EV/EBITx
25.56
25.01
24.76
24.56
26.75
28.46
30.01
28.35
30.09
32.33
36.26
30.01
27.55
68
14.52
FCF yield (avg)%
24.49
24.05
24.43
21.99
23.52
24.11
22.93
20.82
21.97
20.72
23.60
21.97
23.22
13
2.68
FCF margin%
23.06
23.51
21.23
22.28
22.08
19.32
20.63
23.01
23.93
22.83
6.04
22.83
22.55
93
1.365
FCF / Net incomex
1.168
1.061
0.940
0.957
1.033
1.091
1.047
1.038
1.032
0.964
1.239
1.038
1.036
36
10.93
ROIC%
1.51
0.40
2.04
2.74
0.40
3.25
4.30
4.68
6.45
3.90
15.88
4.30
2.99
88
23.69
Return on equity%
0.40
1.04
3.27
0.47
0.40
0.40
2.42
4.47
4.25
4.15
25.24
4.15
1.73
87
14.45
Return on assets%
26.66
24.94
26.89
26.37
28.50
29.19
31.98
34.84
31.84
32.86
23.84
31.98
28.85
22
18.48
EPS₹
18.99
22.40
25.95
29.14
28.53
34.46
37.38
42.38
46.63
47.02
20.51
10.51%
9.65%
—
26.10
EPS growth%
3.13
1.25
0.72
1.88
2.81
1.01
1.63
1.58
0.40
2.15
11.07
1.58
1.60
41
11.10
Bookvalue per sh₹
13.03
12.45
13.94
14.34
14.12
12.84
12.61
13.96
14.73
15.87
13.55
2.36%
1.88%
—
8.42
FCF per share₹
30.99
30.53
28.89
27.19
26.76
25.45
26.03
28.46
27.36
30.22
24.12
2.47%
(0.39%)
—
13.68
Dividend per sh₹
17.23
16.90
15.19
14.40
15.60
14.93
15.11
15.91
15.85
13.56
10.52
(2.77%)
(2.43%)
—
3.72
Div yield (avg)%
19.56
19.26
17.48
16.22
18.14
20.33
18.80
17.03
17.74
19.49
22.52
18.80
18.47
53
9.84
Payout ratio%
0.91
1.18
3.82
3.38
1.95
4.83
3.31
5.58
3.63
3.85
10.09
3.85
3.50
87
50.12
Shares (diluted)M
68.92
73.55
73.78
80.01
91.50
95.60
110.0
114.4
128.6
126.1
49.33
6.63%
6.25%
21
5.34
Buyback yield%
22.12
24.18
23.75
24.45
26.86
24.53
25.63
24.67
25.62
27.41
3.90
25.62
24.60
55
0.332
D/E ratiox
0.548
0.635
0.604
0.680
0.632
0.633
0.646
0.605
0.688
0.639
1.166
0.639
0.634
31
3.484
Enterprise value₹B
0.510
0.560
0.601
0.602
0.688
0.752
0.859
0.986
1.042
1.126
2.135
10.35%
10.02%
47
2.937
LT debt₹B
3.278
3.305
3.865
4.062
3.928
3.913
3.948
4.226
4.708
5.263
1.533
6.03%
6.30%
42
Revenue
₹3.277B
8.95%
1.00×
Cost of revenue
₹2.294B
8.95%
1.00×
Operating expenses
₹411.5M
9.57%
1.06×
Spread over hurdle
(5.73%)