2.952
Revenue₹B
3.878
3.975
4.086
4.209
4.340
4.528
4.645
4.783
5.059
5.303
3.076
4.09%
3.46%
81
21.64
Revenue growth%
23.16
22.04
23.57
24.89
22.34
19.99
20.82
21.78
20.74
20.08
2.90
20.74
21.91
26
10.32
Gross margin%
27.11
27.26
29.07
29.39
26.57
27.16
24.34
25.33
27.40
30.36
21.14
27.16
27.21
50
7.06
Operating margin%
11.14
11.12
8.56
9.87
12.70
10.09
9.61
8.26
10.78
9.15
10.10
9.61
9.98
80
16.84
Net margin%
5.44
5.55
5.73
3.11
4.29
5.70
5.01
2.69
0.93
0.40
16.11
2.69
4.65
6
22.95
P/E ratio (avg)x
20.22
21.56
22.70
20.52
20.37
21.44
18.37
16.73
15.84
16.15
18.26
16.73
20.29
37
10.91
EV/EBITx
49.10
51.31
51.49
55.62
63.69
61.06
59.64
61.21
60.46
70.27
13.77
61.06
60.05
56
10.60
FCF yield (avg)%
16.63
14.16
14.98
13.60
11.68
9.41
9.30
9.28
10.92
11.87
27.81
9.41
11.78
21
9.76
FCF margin%
20.98
18.14
19.87
22.78
25.59
26.04
23.20
24.29
26.71
28.16
22.43
26.04
23.74
79
1.232
FCF / Net incomex
0.252
0.267
0.320
0.350
0.408
0.451
0.546
0.609
0.630
0.728
0.851
0.609
0.430
25
8.34
ROIC%
9.82
8.63
7.36
7.08
9.12
9.37
9.26
11.50
14.49
12.08
9.88
11.50
9.31
14
23.05
Return on equity%
5.56
6.66
5.35
3.72
1.00
0.40
2.46
1.17
0.40
0.40
17.66
0.40
1.81
56
28.96
Return on assets%
7.85
8.95
6.13
7.55
8.11
9.20
7.47
9.32
7.72
8.97
25.66
8.97
7.98
42
5.90
EPS₹
14.73
16.03
16.46
18.47
19.68
19.92
20.48
21.92
22.37
23.44
6.52
3.56%
5.90%
—
17.29
EPS growth%
23.83
21.11
18.18
16.71
16.88
19.66
21.01
18.43
16.98
19.49
7.62
19.49
18.96
81
5.27
Bookvalue per sh₹
6.36
5.79
5.90
6.36
6.50
6.69
6.10
6.38
6.71
6.36
15.76
(0.44%)
(0.75%)
—
4.25
FCF per share₹
14.14
15.42
15.94
16.76
16.54
18.07
21.49
21.56
21.59
22.13
2.80
5.99%
5.38%
—
15.59
Dividend per sh₹
5.16
5.60
6.41
6.51
6.69
6.41
6.68
7.80
9.27
9.79
5.22
7.91%
8.27%
—
28.77
Div yield (avg)%
13.83
14.83
12.30
10.14
9.43
6.80
7.50
8.65
10.91
13.11
2.91
8.65
10.52
50
21.47
Payout ratio%
18.63
17.57
16.27
15.07
16.91
14.45
11.46
9.21
10.92
9.72
27.43
10.92
14.76
83
184.6
Shares (diluted)M
299.1
324.6
334.5
358.4
354.6
421.0
481.6
477.8
573.3
642.7
187.5
12.63%
9.87%
68
18.36
Buyback yield%
10.19
8.26
5.88
4.40
5.39
3.17
2.17
1.59
4.02
5.65
6.92
3.17
4.90
86
0.589
D/E ratiox
1.713
1.743
2.038
2.275
2.341
2.231
2.135
2.242
2.473
2.503
1.133
2.242
2.236
76
2.931
Enterprise value₹B
8.007
8.656
8.390
7.874
8.417
8.810
9.109
9.098
9.728
8.689
0.434
0.64%
1.98%
20
2.407
LT debt₹B
7.192
7.868
8.527
8.593
9.360
9.542
10.00
11.40
11.13
12.61
1.466
6.14%
6.85%
90
Revenue
₹5.303B
3.46%
1.00×
Cost of revenue
₹2.798B
3.42%
1.00×
Operating expenses
₹1.319B
3.84%
1.04×
Goodwill & intangibles
18.03%
Cash and investments
15.54%
Spread over hurdle
(7.16%)