3.615
Revenue₹B
1.411
1.509
1.657
1.759
1.938
2.089
2.259
2.438
2.673
2.896
3.700
8.36%
8.08%
80
14.79
Revenue growth%
11.98
14.24
15.38
14.75
14.47
15.09
16.27
17.88
19.32
20.88
17.65
17.88
15.24
11
16.21
Gross margin%
12.23
11.67
12.10
11.47
13.78
11.64
10.76
11.64
12.55
14.79
17.07
11.64
11.89
89
22.09
Operating margin%
18.03
17.44
19.29
20.98
23.20
20.37
21.06
21.52
22.29
20.48
13.72
21.06
20.73
11
12.94
Net margin%
11.79
13.20
13.87
16.39
18.29
16.55
14.37
12.67
13.19
16.02
3.00
14.37
14.12
62
8.144
P/E ratio (avg)x
21.48
20.48
21.36
21.88
22.89
23.48
25.52
27.58
26.62
26.12
25.67
26.12
23.18
77
31.11
EV/EBITx
7.069
6.317
5.604
5.734
5.085
4.848
4.736
4.219
4.570
4.798
22.66
4.736
4.966
68
18.91
FCF yield (avg)%
11.15
10.27
11.82
11.53
10.81
10.45
12.70
12.50
11.51
11.67
12.18
11.67
11.52
59
4.08
FCF margin%
17.79
16.29
16.02
13.41
14.06
15.29
13.60
12.35
10.78
8.62
4.11
12.35
13.83
89
0.617
FCF / Net incomex
0.257
0.250
0.258
0.278
0.295
0.317
0.313
0.342
0.309
0.292
1.075
0.313
0.294
23
4.48
ROIC%
3.36
5.45
4.09
1.81
0.80
0.40
0.40
3.30
3.02
5.79
14.55
3.02
3.16
8
23.53
Return on equity%
14.08
12.57
11.97
11.85
11.80
13.61
14.99
16.61
19.39
20.78
20.50
16.61
13.84
60
13.08
Return on assets%
0.40
0.40
0.40
2.95
3.90
5.77
7.25
4.50
1.61
0.40
15.25
4.50
2.28
81
116.14
EPS₹
173.02
191.19
220.22
214.75
251.24
252.52
262.45
293.13
303.39
351.21
125.46
6.93%
7.93%
—
10.74
EPS growth%
23.86
25.83
28.11
28.53
27.45
29.35
32.04
33.97
36.78
37.32
18.10
33.97
28.94
11
129.75
Bookvalue per sh₹
180.31
184.91
194.11
185.80
207.78
224.36
240.32
232.68
244.16
237.02
113.09
2.67%
3.92%
—
30.91
FCF per share₹
149.78
139.10
138.96
148.52
149.25
141.50
137.55
129.07
117.44
119.84
133.47
(4.30%)
(1.92%)
—
101.74
Dividend per sh₹
106.91
93.83
95.42
88.79
96.88
107.52
108.99
106.59
107.42
106.80
59.89
1.97%
(0.39%)
—
29.86
Div yield (avg)%
3.68
6.15
3.87
1.99
1.99
0.53
0.40
1.15
0.40
1.87
28.24
0.53
1.93
53
16.79
Payout ratio%
5.03
5.28
7.28
10.06
10.92
8.18
9.34
10.58
12.11
11.00
22.98
10.58
9.70
83
23.50
Shares (diluted)M
31.08
32.27
31.77
33.96
35.92
37.06
40.61
46.32
44.44
44.71
24.48
4.47%
3.78%
13
28.06
Buyback yield%
18.01
15.02
15.94
14.21
14.91
13.48
13.77
15.18
17.81
15.19
16.10
15.18
15.10
66
0.182
D/E ratiox
0.229
0.228
0.203
0.206
0.187
0.205
0.208
0.209
0.216
0.229
1.363
0.209
0.208
45
2.219
Enterprise value₹B
0.518
0.519
0.505
0.485
0.455
0.501
0.483
0.461
0.501
0.472
3.571
0.74%
(0.18%)
9
2.760
LT debt₹B
1.562
1.692
1.732
1.590
1.670
1.736
1.881
1.942
1.948
2.073
2.281
4.42%
1.84%
24
Revenue
₹2.896B
8.08%
1.00×
Cost of revenue
₹2.027B
8.08%
1.00×
Operating expenses
₹534.7M
7.11%
0.91×
Spread over hurdle
(10.72%)