6.013
Revenue₹B
3.169
3.464
3.679
3.926
4.275
4.659
5.121
5.617
6.059
6.469
6.676
8.64%
8.22%
42
3.01
Revenue growth%
19.45
20.46
19.98
17.90
18.65
19.43
19.49
22.34
25.27
27.51
12.27
22.34
19.74
86
12.97
Gross margin%
13.90
13.43
15.26
16.17
13.39
12.52
13.37
12.53
14.74
12.61
23.73
12.61
13.41
43
3.16
Operating margin%
14.63
12.33
13.13
11.87
11.90
8.99
11.33
12.61
12.31
14.74
9.09
12.31
12.32
55
8.78
Net margin%
15.20
15.23
12.61
10.65
8.55
8.17
7.23
8.57
8.02
7.44
28.34
8.02
8.56
46
9.905
P/E ratio (avg)x
11.71
12.87
14.33
13.90
13.56
14.65
16.06
18.03
16.46
15.33
6.598
16.06
14.49
68
27.35
EV/EBITx
23.47
22.18
21.25
21.21
20.44
22.15
19.47
19.16
16.41
17.09
14.43
19.16
20.82
68
3.91
FCF yield (avg)%
10.96
10.77
11.62
9.00
11.21
11.99
10.69
8.98
10.35
10.19
23.41
10.35
10.73
90
10.68
FCF margin%
26.77
27.93
25.63
28.17
25.18
25.64
23.46
22.88
24.27
21.87
3.09
23.46
25.40
36
0.285
FCF / Net incomex
0.518
0.598
0.639
0.665
0.675
0.682
0.799
0.820
0.931
1.025
0.630
0.820
0.679
70
28.86
ROIC%
10.56
12.74
12.30
13.31
14.20
14.57
11.62
12.66
14.02
11.86
27.30
12.66
12.70
61
17.88
Return on equity%
10.77
13.54
13.97
13.86
10.91
10.11
12.91
15.43
13.15
13.06
15.07
13.06
13.11
70
7.41
Return on assets%
21.55
23.21
25.87
23.43
21.12
21.28
22.25
20.29
23.18
20.30
28.07
21.28
21.90
80
165.31
EPS₹
268.49
306.60
363.24
403.38
405.04
482.91
549.52
608.34
606.89
619.20
177.42
8.86%
10.44%
—
29.78
EPS growth%
10.83
13.58
11.07
9.96
11.76
11.47
11.97
10.64
12.70
11.86
8.26
11.86
11.61
83
164.87
Bookvalue per sh₹
67.13
59.86
57.33
59.12
64.34
67.45
65.01
64.89
56.71
53.44
164.38
(3.65%)
(2.71%)
—
153.11
FCF per share₹
244.64
288.28
335.43
331.53
389.04
461.55
505.04
581.79
615.90
727.83
66.93
13.35%
11.52%
—
192.37
Dividend per sh₹
36.02
39.03
37.27
37.84
41.74
38.75
43.87
50.15
57.23
64.78
121.44
9.18%
5.34%
—
11.38
Div yield (avg)%
19.29
20.02
17.67
17.32
14.62
14.19
13.59
11.47
10.18
9.63
24.24
11.47
14.41
28
10.86
Payout ratio%
30.98
33.49
31.09
31.31
29.36
28.65
29.02
28.57
27.40
27.82
18.86
28.57
29.19
44
21.39
Shares (diluted)M
24.80
23.82
22.83
21.37
20.97
23.59
23.71
26.40
24.96
25.70
20.29
4.15%
0.04%
60
6.47
Buyback yield%
29.83
30.97
29.66
31.33
29.20
28.26
29.96
32.45
34.78
32.71
11.67
32.45
30.46
36
1.331
D/E ratiox
1.238
1.326
1.335
1.378
1.289
1.228
1.300
1.156
1.066
1.011
0.443
1.156
1.264
83
2.144
Enterprise value₹B
2.283
1.989
1.943
1.739
1.779
1.537
1.320
1.213
1.060
1.059
6.820
(9.86%)
(8.75%)
23
1.476
LT debt₹B
2.100
1.964
1.791
1.951
1.869
2.010
1.795
1.967
1.940
2.136
6.685
2.70%
0.66%
73
Revenue
₹6.469B
8.22%
1.00×
Cost of revenue
₹4.529B
8.22%
1.00×
Operating expenses
₹912.1M
9.05%
1.08×
Goodwill & intangibles
17.16%
Spread over hurdle
(10.28%)