1.187
Revenue₹B
3.081
3.393
3.584
3.862
4.243
4.495
4.779
5.266
5.591
6.112
1.281
7.57%
8.04%
16
18.36
Revenue growth%
14.10
14.98
16.78
15.22
15.98
15.08
15.14
14.07
13.44
15.41
16.61
15.08
15.11
77
29.21
Gross margin%
19.29
20.69
23.29
22.00
20.75
21.38
23.39
20.63
23.58
22.91
27.68
22.91
21.69
27
17.74
Operating margin%
13.55
11.90
12.62
14.94
13.42
11.53
10.24
10.66
8.32
8.81
14.19
10.24
11.72
46
24.82
Net margin%
14.66
14.26
16.38
19.12
17.74
15.65
13.02
10.64
11.23
12.36
16.17
12.36
14.46
66
12.44
P/E ratio (avg)x
10.98
10.80
12.08
11.99
11.90
11.77
12.83
12.77
12.76
14.44
25.88
12.77
12.03
49
14.10
EV/EBITx
33.75
34.69
37.22
38.88
36.63
36.45
33.92
30.70
27.46
26.43
34.44
30.70
34.30
83
21.87
FCF yield (avg)%
17.80
19.08
19.19
18.51
19.85
17.82
14.84
14.32
11.73
12.62
29.70
14.32
17.81
63
8.50
FCF margin%
25.07
25.27
23.70
23.25
25.21
28.13
30.14
32.20
32.89
30.94
16.81
30.94
26.70
75
1.403
FCF / Net incomex
1.091
1.063
1.061
0.964
0.995
0.869
0.769
0.684
0.607
0.653
1.625
0.684
0.916
12
7.02
ROIC%
0.50
1.88
0.99
0.40
0.40
2.94
2.29
1.75
0.40
2.37
24.03
2.29
1.37
18
14.44
Return on equity%
26.08
23.84
21.46
23.12
23.08
25.83
24.59
23.26
22.13
22.58
17.65
23.26
23.19
19
8.93
Return on assets%
12.27
13.86
13.74
15.25
13.53
11.42
13.82
12.96
13.17
11.55
15.95
12.96
13.35
25
8.39
EPS₹
2.36
2.59
2.40
2.25
2.41
2.20
2.41
2.62
2.47
2.42
9.11
0.08%
(0.07%)
—
16.96
EPS growth%
25.65
24.90
24.07
23.75
24.37
24.25
26.48
25.79
25.40
26.50
27.78
25.79
25.15
65
6.54
Bookvalue per sh₹
9.65
9.11
8.31
8.46
8.69
9.11
8.20
7.90
8.05
7.56
10.17
(2.75%)
(3.22%)
—
4.10
FCF per share₹
8.83
8.60
9.25
9.12
7.70
6.93
7.34
7.65
6.86
6.60
12.61
(3.05%)
(2.41%)
—
10.94
Dividend per sh₹
10.71
11.13
11.70
12.16
11.46
12.13
12.64
13.09
13.26
15.29
6.79
5.93%
3.95%
—
22.47
Div yield (avg)%
3.53
4.87
5.47
6.81
7.13
8.77
7.65
8.47
9.65
10.32
7.19
8.77
7.39
57
22.69
Payout ratio%
12.14
12.99
10.65
8.28
7.84
7.77
8.00
7.73
7.59
9.29
8.65
7.77
8.14
21
209.3
Shares (diluted)M
181.2
180.5
196.5
198.9
182.0
168.3
150.5
166.5
163.7
180.0
219.3
(0.22%)
(1.05%)
11
29.82
Buyback yield%
14.41
15.54
16.63
17.80
18.63
16.28
15.49
16.86
15.45
17.85
6.11
16.28
16.45
32
0.756
D/E ratiox
1.032
1.182
1.090
1.119
1.176
1.283
1.419
1.334
1.222
1.289
1.383
1.289
1.202
75
3.842
Enterprise value₹B
7.296
8.126
8.816
9.273
9.693
10.61
10.39
11.59
11.47
12.21
5.099
4.73%
4.37%
8
1.777
LT debt₹B
0.875
0.985
1.068
1.197
1.315
1.244
1.356
1.354
1.473
1.529
6.808
3.05%
5.17%
46
Revenue
₹6.112B
8.04%
1.00×
Cost of revenue
₹3.047B
8.02%
1.00×
Operating expenses
₹1.175B
8.22%
1.02×
Cash and investments
16.32%
Spread over hurdle
(5.20%)