4.732
Revenue₹B
4.520
4.937
5.220
5.622
5.988
6.336
6.914
7.536
8.233
8.680
4.991
7.71%
7.56%
21
6.06
Revenue growth%
25.69
28.32
29.15
30.71
28.50
26.41
25.21
23.60
22.90
20.83
18.52
23.60
26.05
49
24.96
Gross margin%
3.98
4.12
7.07
6.11
5.30
4.88
2.45
1.13
2.61
3.80
29.48
2.61
4.05
10
15.82
Operating margin%
30.93
29.46
27.33
28.06
26.96
26.18
29.10
28.75
29.48
31.34
7.03
29.10
28.93
12
3.55
Net margin%
26.45
26.02
26.58
27.58
27.14
27.43
27.76
27.56
30.31
27.67
22.07
27.67
27.49
69
32.80
P/E ratio (avg)x
16.72
18.21
16.26
16.23
15.14
14.38
15.08
14.73
13.38
13.68
33.14
14.38
15.11
33
24.52
EV/EBITx
44.53
45.49
49.16
48.92
52.22
57.34
57.34
67.28
72.07
69.09
27.95
67.28
54.78
57
25.63
FCF yield (avg)%
18.32
19.76
18.99
18.09
18.89
20.00
18.50
16.94
19.35
19.50
23.92
19.35
18.94
59
5.47
FCF margin%
14.49
14.46
14.24
13.50
14.86
16.70
15.76
17.60
15.40
17.27
24.96
16.70
15.13
27
0.946
FCF / Net incomex
0.158
0.175
0.189
0.181
0.170
0.184
0.173
0.161
0.158
0.164
1.360
0.164
0.172
14
19.36
ROIC%
15.08
12.18
14.84
13.91
16.18
16.89
17.22
17.80
15.51
17.63
2.15
17.22
15.85
31
21.44
Return on equity%
2.76
5.21
3.46
4.32
2.73
2.59
3.31
5.33
4.92
6.08
26.59
4.92
3.89
55
20.74
Return on assets%
10.24
13.08
12.15
12.26
11.04
12.23
12.98
15.53
17.34
18.98
23.78
15.53
12.62
52
7.16
EPS₹
19.16
19.32
17.82
19.42
18.00
20.28
22.94
22.35
25.68
26.97
7.32
8.42%
2.96%
—
5.72
EPS growth%
17.53
19.09
16.60
17.68
15.35
15.72
16.79
14.34
13.06
10.22
25.95
14.34
16.16
58
13.25
Bookvalue per sh₹
14.66
15.02
16.29
15.79
15.35
13.79
13.78
13.49
15.07
14.86
5.13
(0.64%)
(0.62%)
—
15.76
FCF per share₹
24.51
28.39
29.86
33.79
33.83
36.92
41.51
47.66
55.57
52.56
6.70
9.21%
9.22%
—
17.06
Dividend per sh₹
3.07
3.06
3.27
3.20
3.34
3.39
3.35
3.39
3.78
4.29
17.17
5.10%
3.86%
—
25.82
Div yield (avg)%
23.15
24.32
26.21
28.38
30.68
28.02
26.08
26.96
25.76
24.69
16.91
26.08
26.14
76
7.39
Payout ratio%
29.50
28.01
25.11
25.71
24.51
26.29
26.46
29.22
32.19
30.02
4.92
29.22
27.23
38
162.8
Shares (diluted)M
191.9
185.0
210.8
243.1
240.7
256.3
277.0
299.2
332.5
359.8
167.7
8.37%
7.60%
45
14.31
Buyback yield%
12.32
14.65
15.58
15.66
16.99
18.31
15.50
18.16
16.16
13.78
20.10
16.16
15.62
49
0.666
D/E ratiox
1.135
1.154
1.159
1.164
1.176
1.190
1.350
1.352
1.315
1.459
0.225
1.350
1.183
82
3.286
Enterprise value₹B
4.070
4.095
4.409
4.465
4.048
3.814
3.769
3.566
3.064
2.686
2.556
(7.88%)
(4.99%)
80
4.572
LT debt₹B
2.510
2.408
2.648
3.058
3.023
2.888
2.753
2.755
3.089
3.017
1.523
(0.04%)
2.94%
84
Revenue
₹8.680B
7.56%
1.00×
Cost of revenue
₹6.047B
7.51%
1.00×
Operating expenses
₹1.210B
6.90%
0.94×
Goodwill & intangibles
17.78%
Spread over hurdle
(4.45%)