0.452
Revenue₹B
4.581
4.873
5.105
5.365
5.657
6.079
6.558
6.995
7.548
8.163
0.479
7.61%
6.68%
42
6.10
Revenue growth%
19.02
20.02
22.13
19.16
21.52
21.04
23.06
23.96
23.68
26.68
6.45
23.68
21.82
80
11.07
Gross margin%
10.17
9.86
11.49
9.10
10.05
8.04
6.54
5.80
7.67
7.56
13.13
7.56
8.57
60
7.60
Operating margin%
2.44
0.40
0.40
0.40
0.40
0.40
1.51
1.66
0.40
0.40
20.80
0.40
0.40
86
23.76
Net margin%
3.86
5.28
3.84
3.13
5.47
7.63
6.16
6.09
8.64
7.38
21.12
7.38
5.78
23
9.319
P/E ratio (avg)x
55.83
55.05
57.54
58.19
60.21
65.92
78.71
93.14
100.4
99.79
22.61
93.14
63.06
38
35.04
EV/EBITx
66.73
77.50
88.39
100.5
97.44
107.6
118.1
119.1
115.2
122.3
9.200
118.1
104.1
14
3.89
FCF yield (avg)%
19.68
22.03
20.85
20.65
21.65
18.71
20.95
18.73
17.47
15.87
21.83
18.71
20.16
55
5.95
FCF margin%
0.40
0.40
0.40
0.71
2.57
3.41
2.11
1.09
2.82
0.40
10.50
2.11
0.90
68
0.707
FCF / Net incomex
0.883
0.794
0.788
0.788
0.865
0.930
0.912
0.946
0.853
0.863
0.384
0.912
0.864
84
14.58
ROIC%
36.04
35.73
35.56
33.58
32.07
32.47
34.64
32.46
33.48
33.26
2.03
33.26
33.53
67
2.38
Return on equity%
5.09
3.46
6.32
5.01
2.80
5.54
3.85
4.78
5.19
5.85
6.53
5.19
5.05
38
14.23
Return on assets%
5.65
7.57
10.44
12.42
13.51
11.08
13.41
15.14
15.78
15.34
21.40
15.14
12.92
36
44.32
EPS₹
52.78
48.75
50.42
50.14
45.79
41.73
38.83
43.66
49.57
54.70
49.16
3.62%
(0.50%)
—
3.04
EPS growth%
4.21
5.11
6.77
8.76
11.28
9.38
12.10
12.46
13.06
13.12
15.13
12.46
10.33
77
50.61
Bookvalue per sh₹
43.47
46.08
49.20
52.15
56.41
54.96
58.57
54.55
60.42
67.73
43.12
3.73%
5.09%
—
44.80
FCF per share₹
10.56
11.38
10.63
11.71
11.71
13.14
12.15
13.79
15.20
14.67
49.76
4.60%
2.89%
—
44.85
Dividend per sh₹
71.53
72.92
74.15
71.32
71.53
83.45
96.83
105.24
118.83
115.38
17.46
10.03%
5.92%
—
25.46
Div yield (avg)%
7.52
4.97
4.86
5.49
4.06
3.28
4.04
5.46
6.11
4.88
10.53
4.88
4.93
50
4.20
Payout ratio%
35.99
37.63
37.23
39.09
38.15
37.28
36.93
39.50
39.86
42.70
16.71
39.50
37.89
45
99.63
Shares (diluted)M
101.1
107.0
114.7
122.0
113.2
114.6
109.0
101.6
96.41
109.6
94.86
(0.65%)
1.10%
80
24.33
Buyback yield%
21.44
22.31
21.00
21.36
22.48
20.29
21.33
24.17
22.00
20.61
19.42
21.33
21.40
6
0.473
D/E ratiox
1.362
1.259
1.234
1.306
1.388
1.444
1.514
1.451
1.404
1.447
0.981
1.447
1.396
51
6.876
Enterprise value₹B
9.896
9.522
10.69
12.05
12.52
12.33
12.23
12.50
13.63
13.86
5.824
2.05%
3.53%
76
1.436
LT debt₹B
4.126
3.664
3.244
2.872
2.607
2.669
2.966
2.833
2.562
2.397
9.694
(1.67%)
(5.41%)
10
Revenue
₹8.163B
6.68%
1.00×
Cost of revenue
₹4.846B
6.70%
1.00×
Operating expenses
₹1.801B
6.96%
1.03×
Goodwill & intangibles
15.84%
Spread over hurdle
23.20%