15.21
Revenue₹B
7.630
8.328
9.009
9.836
10.72
11.79
12.66
13.91
14.91
16.31
16.25
8.75%
8.97%
77
27.77
Revenue growth%
26.72
25.50
27.59
29.46
28.47
31.27
28.91
26.00
23.08
21.08
2.40
26.00
27.16
44
21.55
Gross margin%
25.20
24.56
24.42
23.89
24.18
25.78
23.64
22.24
19.50
17.72
27.68
22.24
24.03
55
10.42
Operating margin%
15.77
17.23
18.25
19.95
18.01
20.50
20.54
20.88
18.96
19.27
15.94
20.50
19.12
71
11.43
Net margin%
10.09
7.10
6.43
5.08
7.36
6.79
9.43
11.52
9.89
9.00
14.90
9.43
8.18
26
24.37
P/E ratio (avg)x
5.497
4.911
5.271
5.142
5.675
5.878
6.354
6.160
5.581
5.055
16.56
5.878
5.539
92
10.39
EV/EBITx
24.85
21.21
19.34
19.90
18.82
17.66
15.66
13.96
12.71
12.67
31.39
13.96
18.24
62
2.46
FCF yield (avg)%
26.99
25.46
27.23
27.51
27.33
24.34
22.62
24.64
23.99
23.35
13.08
23.99
25.05
60
23.78
FCF margin%
22.13
22.47
22.00
23.25
24.17
24.53
25.85
24.07
21.46
22.32
14.38
24.07
22.86
53
1.301
FCF / Net incomex
0.355
0.388
0.416
0.406
0.423
0.434
0.440
0.503
0.582
0.691
1.259
0.503
0.429
74
13.34
ROIC%
7.69
8.33
6.17
4.72
6.26
6.20
4.51
1.93
3.79
2.35
17.96
3.79
5.44
80
7.79
Return on equity%
9.48
8.96
9.45
6.59
3.93
5.37
5.39
7.72
5.57
6.54
12.33
5.57
6.57
86
19.45
Return on assets%
20.47
19.10
19.11
20.75
23.43
25.44
23.17
20.77
18.51
19.10
8.53
20.77
20.61
15
24.91
EPS₹
35.96
39.50
45.19
50.47
57.07
61.95
65.21
72.54
84.91
101.76
27.14
12.26%
11.76%
—
17.20
EPS growth%
11.85
10.34
13.17
14.75
17.23
16.69
14.28
14.94
17.25
17.02
9.71
16.69
14.85
5
35.90
Bookvalue per sh₹
54.89
56.49
55.19
57.82
56.39
51.20
47.52
53.26
59.00
56.60
25.09
0.07%
0.94%
—
79.29
FCF per share₹
22.65
23.16
22.88
21.59
24.21
26.22
30.45
35.33
38.81
39.48
28.32
10.28%
6.36%
—
95.76
Dividend per sh₹
48.58
44.81
45.61
49.93
50.90
48.73
51.13
53.75
57.99
64.76
48.34
4.93%
2.23%
—
24.51
Div yield (avg)%
18.93
18.22
15.95
17.27
14.87
14.55
17.08
15.68
16.55
19.30
23.01
16.55
16.82
14
12.40
Payout ratio%
1.64
1.42
3.08
1.96
2.08
2.55
4.10
7.09
7.38
5.96
16.74
5.96
2.81
75
60.20
Shares (diluted)M
76.37
69.94
71.68
80.27
92.27
99.58
107.5
112.1
104.9
111.1
59.44
3.79%
3.07%
33
25.75
Buyback yield%
12.17
14.56
15.23
14.88
16.05
17.73
18.41
15.50
15.07
14.89
15.32
15.50
15.15
28
0.128
D/E ratiox
2.177
2.209
2.374
2.170
2.122
2.221
1.999
2.119
2.205
1.995
0.787
2.119
2.173
91
13.22
Enterprise value₹B
8.997
7.714
6.875
7.330
6.658
6.017
5.420
4.758
4.244
3.692
13.39
(11.12%)
(9.66%)
84
0.741
LT debt₹B
2.370
2.817
2.875
3.060
3.482
3.899
4.547
5.068
5.788
5.868
12.83
11.00%
10.84%
63
Revenue
₹16.31B
8.97%
1.00×
Cost of revenue
₹10.94B
9.03%
1.00×
Operating expenses
₹3.570B
8.85%
0.99×
Cash and investments
20.03%
Property and equipment
19.39%
Goodwill & intangibles
16.13%
Spread over hurdle
(10.14%)