5.033
Revenue₹B
2.090
2.271
2.395
2.588
2.794
3.010
3.270
3.434
3.622
3.937
5.261
7.09%
7.28%
86
18.10
Revenue growth%
22.02
22.93
21.77
21.12
19.12
17.69
16.60
16.88
16.55
16.85
16.18
16.85
18.41
85
16.62
Gross margin%
35.24
35.11
32.49
34.80
32.97
32.39
34.99
35.03
33.08
33.74
3.38
33.74
34.27
43
19.72
Operating margin%
4.28
4.77
4.49
6.80
6.33
5.19
2.48
2.34
0.40
0.40
24.78
2.34
4.38
26
29.66
Net margin%
25.26
28.18
30.59
29.96
31.43
33.00
32.04
33.35
32.17
33.64
14.79
33.00
31.74
71
7.114
P/E ratio (avg)x
7.807
7.879
7.878
7.134
6.940
6.533
6.729
7.158
7.212
7.356
36.74
7.158
7.185
61
33.83
EV/EBITx
38.86
37.56
45.19
49.40
57.94
64.51
74.01
82.90
91.30
104.2
9.023
82.90
61.22
41
19.51
FCF yield (avg)%
25.99
24.80
23.89
25.27
26.67
25.89
27.63
30.12
31.41
32.09
3.76
30.12
26.33
12
29.37
FCF margin%
25.52
23.34
21.91
22.10
21.76
20.10
17.82
19.57
20.84
17.85
23.78
19.57
21.30
59
0.254
FCF / Net incomex
2.732
2.665
3.026
3.074
3.355
3.756
4.341
4.658
5.315
5.358
1.394
4.658
3.555
77
7.23
ROIC%
19.24
19.01
20.37
18.40
17.11
17.36
16.21
15.10
16.54
18.92
18.69
16.54
17.88
83
10.54
Return on equity%
4.55
5.82
5.51
7.10
9.25
10.02
10.55
8.63
9.82
8.53
22.94
9.82
8.58
59
15.09
Return on assets%
11.75
12.28
15.15
16.03
15.41
17.53
16.99
15.38
15.23
15.70
20.53
15.70
15.39
88
5.62
EPS₹
2.98
3.01
3.02
3.32
3.22
3.09
3.01
2.67
2.94
2.95
5.78
(1.75%)
(0.97%)
—
11.92
EPS growth%
19.40
21.91
19.77
17.93
20.06
22.19
22.00
23.34
21.67
20.91
10.35
22.00
21.29
42
8.92
Bookvalue per sh₹
10.94
10.80
12.71
14.40
16.97
16.99
18.64
21.93
22.79
25.30
5.36
8.32%
10.07%
—
8.94
FCF per share₹
5.67
5.15
5.45
4.71
4.92
4.50
4.51
4.10
3.72
4.04
3.77
(3.89%)
(3.51%)
—
7.63
Dividend per sh₹
10.68
12.28
13.03
15.21
18.21
17.60
18.04
20.97
21.42
25.54
4.14
7.00%
10.30%
—
28.97
Div yield (avg)%
14.16
14.52
11.75
12.20
12.07
14.61
14.36
14.24
16.10
16.29
5.91
14.61
14.30
50
28.27
Payout ratio%
21.42
18.98
19.85
21.12
21.37
19.69
19.43
18.05
17.19
14.27
24.68
18.05
19.56
13
258.5
Shares (diluted)M
210.0
202.8
177.3
182.2
194.2
195.8
205.8
196.7
170.9
160.6
253.7
(3.73%)
(2.85%)
56
21.54
Buyback yield%
8.46
10.58
10.87
12.89
12.98
13.68
14.57
14.27
12.78
13.67
2.15
13.68
12.94
39
1.289
D/E ratiox
1.879
2.047
2.290
2.702
3.197
3.805
3.922
3.966
4.079
4.299
0.245
3.966
3.501
58
0.265
Enterprise value₹B
1.876
1.866
1.947
1.857
1.666
1.467
1.513
1.373
1.449
1.298
4.036
(4.87%)
(3.40%)
44
4.596
LT debt₹B
2.367
2.501
2.158
1.854
1.601
1.554
1.598
1.551
1.630
1.580
1.010
(0.26%)
(3.82%)
33
Revenue
₹3.937B
7.28%
1.00×
Cost of revenue
₹2.557B
7.38%
1.01×
Operating expenses
₹481.6M
6.80%
0.96×
Cash and investments
15.10%
Spread over hurdle
(6.27%)