1.219
Revenue₹B
1.600
1.743
1.893
1.987
2.097
2.220
2.346
2.463
2.631
2.840
1.318
6.26%
6.71%
77
27.89
Revenue growth%
22.59
21.91
24.50
22.17
19.21
21.97
21.59
23.27
25.82
27.07
19.19
23.27
22.38
24
22.34
Gross margin%
5.41
3.09
6.01
4.77
6.76
6.98
4.63
5.40
5.69
4.79
29.54
5.40
5.40
30
13.65
Operating margin%
23.01
21.41
22.06
23.28
22.48
21.16
23.55
23.67
25.93
28.24
22.43
23.67
23.14
62
8.21
Net margin%
20.21
22.39
24.98
26.26
24.33
25.11
27.75
30.29
29.45
30.28
14.46
29.45
25.68
71
15.10
P/E ratio (avg)x
20.03
19.80
18.34
15.76
14.95
16.00
15.91
16.84
16.32
16.66
15.38
16.32
16.49
14
28.17
EV/EBITx
42.84
46.76
46.88
52.14
63.25
70.23
74.95
90.49
92.60
100.4
28.76
90.49
66.74
73
5.38
FCF yield (avg)%
29.74
28.90
27.39
28.15
28.62
29.11
27.55
29.43
28.13
26.35
5.95
28.13
28.39
52
29.00
FCF margin%
28.72
26.51
25.77
28.41
27.22
28.32
26.18
25.93
24.48
22.94
6.74
25.93
26.35
95
0.812
FCF / Net incomex
0.301
0.356
0.337
0.356
0.359
0.418
0.467
0.528
0.587
0.626
0.855
0.528
0.388
20
15.01
ROIC%
10.73
11.19
14.17
15.32
12.89
15.61
14.61
12.99
10.81
11.38
6.57
12.99
12.94
72
24.76
Return on equity%
15.24
13.29
16.07
14.97
17.66
16.16
15.10
17.80
17.62
18.65
22.73
17.62
16.11
13
5.04
Return on assets%
9.83
10.52
11.20
11.72
14.71
16.92
18.81
18.25
17.93
17.91
21.27
17.93
15.82
69
15.19
EPS₹
12.93
12.99
12.91
14.98
15.58
17.58
20.35
22.47
25.55
27.44
16.88
11.98%
8.16%
—
26.12
EPS growth%
11.21
13.78
14.38
12.95
10.80
12.08
12.93
14.61
11.97
13.85
25.06
12.93
12.94
25
15.53
Bookvalue per sh₹
13.12
14.16
12.83
11.79
11.44
11.36
10.15
9.49
9.11
9.77
2.62
(3.10%)
(2.99%)
—
3.71
FCF per share₹
3.49
3.90
3.84
4.06
4.64
4.53
5.00
5.19
5.93
6.61
11.13
7.35%
8.29%
—
9.06
Dividend per sh₹
16.30
16.55
18.06
20.03
22.53
21.14
22.37
23.96
25.84
27.46
12.35
4.04%
6.81%
—
22.56
Div yield (avg)%
15.72
14.37
13.63
13.31
14.96
16.87
14.09
14.92
12.10
10.92
3.84
14.09
14.23
81
21.54
Payout ratio%
3.73
3.49
3.65
0.76
0.40
1.01
1.39
3.20
4.99
4.56
20.45
3.20
3.35
52
109.3
Shares (diluted)M
180.0
193.1
212.9
217.5
216.1
224.0
256.5
294.7
351.1
359.2
114.3
10.70%
8.87%
47
14.34
Buyback yield%
0.59
0.40
0.40
0.40
0.94
0.40
0.40
0.44
0.40
1.40
6.06
0.40
0.40
52
0.742
D/E ratiox
2.502
2.453
2.527
2.731
2.765
2.858
2.952
2.903
2.791
3.125
0.534
2.903
2.778
54
2.319
Enterprise value₹B
2.263
2.277
2.664
2.779
3.192
3.680
4.429
4.917
5.506
6.407
2.087
14.95%
12.45%
70
1.829
LT debt₹B
2.723
2.670
2.844
2.837
3.289
3.524
3.667
3.636
3.774
3.941
1.503
3.68%
4.57%
42
Revenue
₹2.840B
6.71%
1.00×
Cost of revenue
₹1.988B
6.71%
1.00×
Operating expenses
₹633.5M
6.96%
1.02×
Goodwill & intangibles
16.67%
Spread over hurdle
(12.40%)