0.447
Revenue₹B
2.360
2.436
2.539
2.666
2.719
2.772
2.883
2.920
3.043
3.054
0.471
2.35%
2.72%
33
10.59
Revenue growth%
25.85
26.72
24.75
25.16
23.99
22.39
24.58
24.40
23.00
21.81
24.85
23.00
24.49
13
15.15
Gross margin%
25.81
28.47
25.80
27.49
27.72
28.14
25.72
24.59
26.49
27.18
11.10
26.49
26.84
77
23.07
Operating margin%
16.83
15.69
18.49
17.72
17.09
16.12
17.44
14.97
14.77
13.48
13.50
14.97
16.48
81
23.99
Net margin%
21.96
23.31
21.44
23.20
20.48
20.14
21.10
22.31
21.93
19.53
14.39
21.10
21.68
9
33.46
P/E ratio (avg)x
41.20
42.75
50.23
49.12
58.40
60.20
70.37
75.14
78.59
94.31
9.349
75.14
59.30
90
30.77
EV/EBITx
16.69
16.24
16.64
15.88
15.07
14.25
14.47
14.24
14.51
16.38
27.09
14.47
15.47
94
19.96
FCF yield (avg)%
11.54
10.10
7.34
6.15
6.13
4.82
3.88
2.14
4.07
4.45
28.44
4.07
5.47
26
20.58
FCF margin%
12.79
13.42
15.64
15.10
15.10
16.16
15.49
14.26
15.64
17.40
29.16
15.64
15.30
80
0.897
FCF / Net incomex
1.095
1.250
1.394
1.587
1.655
1.767
1.746
1.978
2.326
2.569
1.393
1.978
1.701
36
18.03
ROIC%
19.37
19.76
21.14
21.20
21.89
24.37
27.16
26.66
26.80
27.06
3.44
26.80
23.13
79
16.28
Return on equity%
24.29
22.45
21.06
20.45
18.62
17.77
18.22
18.12
16.01
14.00
19.79
17.77
18.42
84
25.36
Return on assets%
9.48
8.44
7.96
9.76
11.83
13.07
12.13
10.28
10.36
13.00
20.28
12.13
10.32
41
17.04
EPS₹
83.94
87.73
105.56
126.95
140.87
162.24
162.18
183.09
197.96
223.29
17.53
9.65%
10.88%
—
25.59
EPS growth%
8.88
6.20
7.42
5.00
3.34
3.17
5.24
6.76
9.42
10.52
23.54
6.76
6.48
92
54.32
Bookvalue per sh₹
106.84
118.79
140.58
143.45
159.68
164.41
177.24
197.67
193.78
226.68
72.55
7.26%
7.83%
—
22.09
FCF per share₹
13.73
14.02
13.23
13.07
14.22
13.61
14.17
13.95
12.43
11.15
57.70
(4.76%)
(1.52%)
—
29.79
Dividend per sh₹
14.59
13.07
11.72
12.62
13.75
14.04
13.16
13.48
12.35
10.90
36.03
(4.54%)
(2.64%)
—
13.24
Div yield (avg)%
8.35
10.62
10.66
12.79
14.40
15.05
16.12
18.17
16.16
16.34
24.47
16.16
14.72
20
10.98
Payout ratio%
14.42
11.68
13.91
11.25
14.20
14.03
12.59
14.86
12.38
11.25
2.26
12.59
13.25
32
15.82
Shares (diluted)M
24.99
29.77
35.55
36.61
42.50
47.94
51.36
62.32
69.17
72.14
15.58
11.16%
11.60%
11
21.55
Buyback yield%
10.47
10.84
11.96
10.47
11.25
9.19
7.97
5.66
2.81
4.96
16.72
5.66
9.83
10
1.457
D/E ratiox
0.755
0.783
0.877
0.896
1.009
1.066
1.085
1.012
1.086
1.116
0.886
1.085
1.011
26
2.188
Enterprise value₹B
0.354
0.353
0.364
0.385
0.400
0.445
0.513
0.487
0.463
0.456
1.233
2.66%
1.85%
91
1,572
LT debt₹M
736.3
687.1
668.8
604.3
576.8
607.6
613.5
572.0
550.6
573.0
204.6
(0.13%)
(1.84%)
89
Revenue
₹3.054B
2.72%
1.00×
Cost of revenue
₹1.707B
2.77%
1.00×
Operating expenses
₹494.8M
2.54%
0.98×
Cash and investments
17.84%
Goodwill & intangibles
16.10%
Return on capital
108.11%
Spread over hurdle
92.54%