0.713
Revenue₹B
3.342
3.612
3.859
4.209
4.633
4.938
5.308
5.802
6.280
6.841
0.796
8.11%
8.15%
71
13.95
Revenue growth%
11.96
9.66
7.05
7.96
6.01
3.34
6.23
4.75
6.40
6.32
7.57
6.23
6.36
42
15.46
Gross margin%
10.60
7.76
9.45
8.12
5.70
7.96
8.56
8.26
7.73
7.52
21.30
7.96
8.04
72
25.34
Operating margin%
5.52
8.47
7.25
6.67
3.98
1.07
1.78
0.40
0.40
0.40
26.46
0.40
2.88
8
16.02
Net margin%
4.30
3.62
3.82
4.89
2.27
3.48
4.09
1.48
0.40
0.40
2.66
1.48
3.55
65
26.05
P/E ratio (avg)x
32.83
33.89
30.88
30.38
27.25
25.77
24.29
21.90
20.52
19.54
22.42
21.90
26.51
12
25.59
EV/EBITx
36.74
35.83
36.35
34.38
37.00
33.27
35.34
31.85
35.28
35.93
29.29
35.28
35.59
70
12.44
FCF yield (avg)%
23.68
22.93
22.31
23.54
22.58
23.60
23.22
25.73
25.57
24.39
22.94
24.39
23.57
73
25.53
FCF margin%
10.34
9.22
10.43
11.77
14.03
14.36
15.80
16.07
13.19
13.09
26.96
14.36
13.14
76
0.640
FCF / Net incomex
0.969
0.991
1.103
1.031
1.117
1.171
1.241
1.202
1.132
1.090
1.082
1.171
1.110
17
29.67
ROIC%
16.66
18.96
17.78
19.09
21.25
19.36
18.71
20.67
22.44
24.78
26.07
20.67
19.23
16
5.38
Return on equity%
28.50
30.72
30.40
31.19
29.81
32.07
33.06
35.10
33.90
32.58
7.36
33.06
31.63
19
17.69
Return on assets%
13.74
13.19
13.52
15.10
17.04
17.60
18.47
19.78
18.02
16.89
5.30
18.02
16.97
42
43.35
EPS₹
55.31
63.55
74.86
85.56
93.16
109.50
127.38
136.44
144.74
161.21
46.32
11.59%
12.76%
—
11.80
EPS growth%
22.42
23.71
22.36
22.39
24.68
23.74
25.60
27.98
29.40
28.44
17.29
27.98
24.21
15
19.94
Bookvalue per sh₹
47.66
47.34
51.03
54.98
57.46
60.22
53.40
58.91
64.45
63.93
11.66
2.16%
3.15%
—
28.15
FCF per share₹
30.99
29.20
30.99
34.17
33.50
33.23
32.10
35.67
37.43
36.80
46.24
1.89%
2.57%
—
36.79
Dividend per sh₹
11.80
12.89
12.91
13.71
14.48
13.32
12.59
13.11
14.63
15.74
54.29
1.68%
2.47%
—
13.43
Div yield (avg)%
14.90
16.36
18.91
21.14
21.45
18.49
18.94
16.88
14.35
14.98
5.03
16.88
17.68
61
7.14
Payout ratio%
12.91
13.31
15.83
16.24
14.94
15.13
12.73
13.10
14.75
14.33
22.02
14.33
14.54
72
102.3
Shares (diluted)M
123.4
128.7
130.4
131.8
145.9
158.9
153.9
153.2
155.8
164.4
102.3
2.41%
3.45%
13
29.63
Buyback yield%
25.06
23.13
20.67
18.29
21.19
22.16
19.30
17.97
20.40
20.16
26.02
20.16
20.54
43
0.845
D/E ratiox
0.394
0.394
0.425
0.449
0.401
0.371
0.364
0.359
0.350
0.333
0.846
0.359
0.383
15
6.399
Enterprise value₹B
2.104
2.037
2.225
2.556
2.736
3.067
3.274
3.426
3.302
3.707
6.438
6.26%
6.25%
45
2.950
LT debt₹B
5.879
5.507
5.831
5.308
5.047
5.523
5.890
6.387
6.406
5.823
4.356
2.90%
0.66%
65
Revenue
₹6.841B
8.15%
1.00×
Cost of revenue
₹4.682B
8.10%
1.00×
Operating expenses
₹1.537B
8.31%
1.02×
Spread over hurdle
(13.17%)