5.302
Revenue₹B
6.291
6.848
7.343
7.947
8.752
9.409
9.967
10.85
11.78
12.47
5.512
7.34%
8.13%
66
22.76
Revenue growth%
15.67
17.64
17.26
18.21
20.84
21.59
20.71
18.79
19.06
21.19
2.38
20.71
18.92
72
29.20
Gross margin%
16.78
16.19
17.80
15.69
16.38
18.95
16.83
15.30
14.88
17.11
26.66
16.83
16.58
91
4.80
Operating margin%
5.29
2.57
1.02
0.40
2.46
4.95
6.19
5.83
5.04
2.55
13.25
5.04
3.76
16
9.71
Net margin%
26.66
27.32
27.92
26.63
23.98
22.85
24.26
25.05
26.61
28.76
5.89
25.05
26.62
32
23.46
P/E ratio (avg)x
16.39
19.45
19.93
19.98
24.21
28.56
28.69
30.53
31.74
36.40
27.51
30.53
26.38
86
37.42
EV/EBITx
44.58
46.93
48.68
53.16
50.13
51.42
57.02
64.19
59.35
60.74
22.07
59.35
52.29
17
28.96
FCF yield (avg)%
13.72
14.76
15.73
14.60
14.06
16.14
17.60
20.39
19.81
18.85
16.17
18.85
15.93
10
21.67
FCF margin%
13.85
11.37
10.43
8.44
8.82
10.33
10.43
9.84
7.13
6.49
20.08
9.84
10.08
9
1.725
FCF / Net incomex
0.841
0.906
0.823
0.910
0.793
0.733
0.697
0.704
0.665
0.615
0.721
0.697
0.763
77
28.46
ROIC%
19.61
20.58
23.18
21.59
24.32
23.83
25.24
27.49
30.19
30.50
14.18
27.49
24.08
45
18.39
Return on equity%
27.29
25.56
27.35
27.33
28.66
28.95
26.12
28.77
26.79
23.79
14.86
26.79
27.31
92
24.31
Return on assets%
16.62
19.54
18.04
19.04
21.23
21.44
19.24
16.39
18.85
18.56
10.51
18.85
18.94
6
6.28
EPS₹
10.99
11.97
11.94
12.58
13.22
11.85
11.38
12.28
12.23
12.81
6.85
(0.63%)
1.61%
—
12.88
EPS growth%
17.64
15.25
12.73
11.49
11.26
10.26
7.56
6.66
7.74
5.10
22.09
7.56
10.76
75
17.53
Bookvalue per sh₹
19.13
20.22
18.47
19.01
17.25
19.32
18.99
20.41
19.68
17.76
12.92
0.58%
(0.45%)
—
8.91
FCF per share₹
13.79
12.04
11.47
11.38
12.17
10.46
10.10
8.96
9.46
9.67
7.86
(4.50%)
(3.09%)
—
4.34
Dividend per sh₹
5.29
4.87
4.78
4.16
4.36
4.66
4.01
3.91
3.42
3.57
18.18
(3.91%)
(4.76%)
—
24.14
Div yield (avg)%
10.30
7.40
8.58
10.84
9.58
6.69
6.55
9.45
6.97
5.31
27.98
6.69
7.99
86
13.56
Payout ratio%
11.56
11.21
10.41
9.96
8.98
7.28
9.59
10.06
9.84
10.35
25.04
9.84
10.01
76
211.0
Shares (diluted)M
246.0
238.6
232.2
252.5
244.6
222.4
206.1
180.7
185.0
166.1
208.9
(7.45%)
(4.15%)
89
18.60
Buyback yield%
21.00
22.59
25.09
25.44
22.71
21.04
18.29
19.33
16.44
17.46
15.74
18.29
21.02
46
1.180
D/E ratiox
0.701
0.734
0.729
0.628
0.557
0.527
0.444
0.386
0.405
0.376
1.299
0.405
0.542
63
7.517
Enterprise value₹B
1.236
1.303
1.362
1.414
1.325
1.533
1.508
1.476
1.385
1.389
1.682
0.95%
1.90%
39
7.956
LT debt₹B
6.282
6.033
6.704
6.944
7.077
6.707
6.523
6.871
7.061
7.152
0.396
0.21%
0.15%
56
Revenue
₹12.47B
8.13%
1.00×
Cost of revenue
₹8.730B
8.28%
1.01×
Operating expenses
₹2.674B
7.98%
0.99×
Cash and investments
17.65%
Spread over hurdle
(8.26%)