1.677
Revenue₹B
1.591
1.710
1.838
1.991
2.127
2.278
2.467
2.719
2.988
3.260
1.829
8.92%
8.54%
62
4.00
Revenue growth%
30.98
29.14
28.81
31.79
30.58
31.56
30.10
30.60
29.84
30.12
14.04
30.12
30.35
45
16.77
Gross margin%
16.88
14.83
15.66
13.41
15.51
12.68
15.46
14.81
14.68
16.09
13.60
14.81
15.15
13
7.06
Operating margin%
18.58
19.92
19.09
17.60
19.14
21.27
19.52
19.16
18.54
17.78
28.06
19.16
19.12
82
24.24
Net margin%
0.40
0.40
3.09
0.40
3.31
5.37
4.58
6.03
7.98
9.36
22.61
6.03
3.94
58
19.42
P/E ratio (avg)x
14.12
13.82
14.55
14.80
15.46
15.38
14.49
14.10
13.47
13.65
8.034
14.10
14.31
63
29.32
EV/EBITx
22.19
24.62
28.53
26.84
29.77
31.32
34.34
36.29
40.43
42.84
6.274
36.29
30.54
61
16.05
FCF yield (avg)%
13.51
14.59
15.68
17.42
19.83
20.12
22.20
19.67
17.10
18.65
27.99
19.67
18.03
52
21.70
FCF margin%
20.06
20.54
20.44
17.59
16.28
18.27
19.48
19.15
20.47
19.56
4.34
19.48
19.52
57
1.354
FCF / Net incomex
1.044
1.072
1.098
1.177
1.065
1.158
1.164
1.109
1.046
0.942
0.913
1.109
1.085
49
3.51
ROIC%
20.26
19.27
16.80
18.32
17.01
16.19
18.11
17.06
16.79
17.98
11.82
17.06
17.52
46
28.43
Return on equity%
7.83
6.25
3.58
4.73
7.73
4.95
4.42
3.08
4.31
3.61
23.58
4.31
4.58
86
22.84
Return on assets%
19.52
19.28
16.40
15.50
13.47
15.72
14.34
16.95
19.87
22.58
20.39
16.95
16.68
28
23.61
EPS₹
19.03
20.64
20.57
19.07
17.54
15.58
15.90
14.90
14.37
14.96
24.26
(3.13%)
(2.83%)
—
21.95
EPS growth%
10.88
11.04
8.59
9.14
10.39
7.80
6.32
4.73
4.62
2.20
18.91
4.73
8.19
28
15.34
Bookvalue per sh₹
25.30
26.18
28.80
26.82
24.44
24.81
26.84
26.56
25.02
28.14
25.24
2.86%
1.77%
—
19.81
FCF per share₹
7.74
8.35
8.44
7.65
6.97
6.67
6.12
5.80
5.64
5.11
7.30
(6.04%)
(4.25%)
—
18.38
Dividend per sh₹
23.64
22.83
25.52
24.63
25.64
26.11
29.12
33.45
31.32
34.13
9.41
5.88%
3.96%
—
22.04
Div yield (avg)%
12.29
9.89
8.91
7.86
10.06
12.29
11.82
14.76
16.30
18.92
9.18
14.76
12.05
27
11.84
Payout ratio%
16.78
14.12
16.74
15.28
18.27
19.31
21.10
18.70
16.80
15.74
13.73
18.70
16.79
9
45.54
Shares (diluted)M
55.47
61.91
64.64
59.56
67.45
67.05
73.50
83.44
92.99
93.25
46.48
6.69%
6.21%
57
23.13
Buyback yield%
7.92
6.67
7.11
5.66
5.36
5.07
4.78
2.06
0.57
1.78
13.91
2.06
5.21
47
0.355
D/E ratiox
1.157
1.204
1.221
1.404
1.529
1.614
1.793
1.675
1.582
1.499
1.160
1.614
1.514
43
0.768
Enterprise value₹B
1.456
1.416
1.352
1.299
1.233
1.122
0.989
0.869
0.906
0.884
1.884
(6.45%)
(4.26%)
50
1.314
LT debt₹B
2.391
2.362
2.554
2.797
2.686
2.832
3.020
2.982
2.990
3.066
1.373
2.69%
1.66%
24
Revenue
₹3.260B
8.54%
1.00×
Cost of revenue
₹2.187B
8.41%
0.99×
Operating expenses
₹441.8M
9.43%
1.09×
Cash and investments
15.97%
Spread over hurdle
31.63%