1.284
Revenue₹B
4.594
5.032
5.305
5.581
5.867
6.222
6.611
7.186
7.794
8.309
1.370
7.21%
6.66%
81
9.87
Revenue growth%
23.81
23.79
21.71
22.51
22.88
21.13
20.52
21.39
23.28
22.82
17.24
21.39
22.67
85
25.81
Gross margin%
27.35
24.72
24.77
27.04
27.34
28.65
26.74
27.71
24.89
24.30
23.61
26.74
26.89
54
17.93
Operating margin%
22.60
24.80
22.24
23.93
23.94
20.99
18.67
20.67
23.01
24.78
17.86
20.99
22.81
29
18.23
Net margin%
25.57
28.46
30.49
30.95
33.06
33.01
31.45
31.35
30.97
28.28
28.61
31.35
30.96
12
37.75
P/E ratio (avg)x
21.18
23.53
25.71
27.41
30.33
30.74
31.88
32.63
34.85
33.08
21.54
32.63
30.54
66
33.73
EV/EBITx
13.80
14.44
14.37
14.54
16.87
17.73
17.87
19.17
20.54
23.28
24.07
19.17
17.30
49
27.83
FCF yield (avg)%
24.03
26.05
28.75
28.23
27.13
26.10
27.76
26.23
23.99
23.01
28.53
26.10
26.17
12
3.70
FCF margin%
8.49
6.28
7.90
6.52
5.26
6.64
4.06
6.39
5.88
3.28
25.08
5.88
6.34
90
1.652
FCF / Net incomex
1.582
1.554
1.672
1.499
1.560
1.581
1.653
1.677
1.699
1.682
0.523
1.677
1.618
51
22.67
ROIC%
12.42
11.40
13.59
12.78
12.57
9.80
10.35
9.83
7.09
9.99
23.19
9.83
10.88
28
23.62
Return on equity%
8.25
7.35
4.69
3.17
3.94
5.10
3.47
4.70
2.03
3.31
3.94
3.47
4.32
83
12.86
Return on assets%
23.65
21.59
22.35
21.69
22.80
22.64
24.98
22.76
23.64
25.56
12.80
23.64
22.78
14
20.19
EPS₹
9.46
9.68
10.55
9.22
9.85
10.65
11.55
9.97
10.72
10.23
22.58
0.74%
0.01%
—
28.21
EPS growth%
28.87
28.89
30.55
30.32
32.87
34.91
35.25
36.24
34.11
36.96
17.32
35.25
33.49
36
6.26
Bookvalue per sh₹
17.79
20.06
23.35
25.49
24.91
27.61
30.32
29.94
33.23
38.37
11.34
9.03%
8.50%
—
8.31
FCF per share₹
16.98
19.12
19.02
20.22
23.84
26.74
29.68
32.18
36.88
41.26
5.72
11.59%
10.76%
—
11.18
Dividend per sh₹
14.36
15.21
16.29
17.80
18.99
20.76
23.29
21.01
22.16
22.19
13.93
3.16%
4.66%
—
14.66
Div yield (avg)%
14.28
14.40
14.07
15.33
13.81
12.59
10.96
13.67
14.27
16.73
8.98
13.67
14.17
73
29.88
Payout ratio%
25.04
24.64
25.95
23.67
25.48
24.04
21.43
22.64
20.75
17.98
7.34
21.43
23.85
84
220.0
Shares (diluted)M
238.4
267.8
260.7
246.5
270.4
248.5
248.6
249.5
271.7
303.8
221.7
2.36%
3.38%
30
4.11
Buyback yield%
31.29
31.87
31.00
28.69
28.87
26.53
27.99
25.98
27.57
30.41
3.34
27.57
28.78
62
0.982
D/E ratiox
1.359
1.449
1.673
1.805
2.104
2.077
2.437
2.945
3.490
3.934
1.026
2.945
2.091
51
3.563
Enterprise value₹B
1.498
1.722
1.919
2.110
2.129
2.349
2.655
2.916
3.217
3.288
7.617
9.09%
9.23%
80
1.853
LT debt₹B
6.553
7.386
8.241
7.927
7.614
7.965
8.171
9.237
8.636
8.048
4.436
1.11%
1.21%
14
Revenue
₹8.309B
6.66%
1.00×
Cost of revenue
₹5.376B
6.69%
1.00×
Operating expenses
₹1.667B
7.09%
1.04×
Goodwill & intangibles
16.66%
Spread over hurdle
(1.17%)