1.021
Revenue₹B
0.947
0.963
0.986
1.009
1.020
1.015
1.032
1.033
1.067
1.078
1.082
1.12%
1.28%
61
2.81
Revenue growth%
16.25
15.05
17.49
19.45
21.46
22.50
23.39
21.45
22.79
24.63
21.96
22.79
21.45
66
8.76
Gross margin%
18.29
19.46
18.54
18.27
19.59
17.50
15.65
17.14
18.86
18.56
6.11
17.50
18.42
72
3.97
Operating margin%
23.84
24.66
25.68
25.08
26.30
25.84
27.71
29.50
32.41
33.12
11.98
29.50
26.07
60
7.97
Net margin%
18.81
21.07
18.88
21.42
18.78
20.85
18.58
16.44
19.32
18.16
27.76
18.58
18.85
52
23.55
P/E ratio (avg)x
35.27
33.42
38.13
34.80
32.72
36.09
32.86
31.79
31.35
35.24
29.91
32.86
34.11
82
21.53
EV/EBITx
18.88
19.55
19.66
19.24
19.74
17.45
17.33
16.84
17.27
15.29
31.88
17.27
18.16
42
10.02
FCF yield (avg)%
26.91
26.40
28.72
28.57
30.19
27.61
29.19
27.61
28.53
28.51
26.26
28.51
28.52
47
11.65
FCF margin%
11.17
8.46
10.34
12.41
14.72
14.62
12.96
11.48
9.49
9.87
12.06
11.48
11.33
75
1.121
FCF / Net incomex
1.882
2.051
2.190
2.394
2.820
2.869
3.401
3.979
4.582
5.508
1.173
3.979
2.844
75
19.33
ROIC%
20.73
22.02
21.51
20.86
19.25
21.70
19.97
20.57
18.03
19.89
9.70
19.97
20.65
86
16.82
Return on equity%
13.80
15.63
16.84
15.28
12.88
12.65
13.77
11.53
10.29
11.42
7.72
11.53
13.33
46
23.13
Return on assets%
6.11
8.26
10.05
10.20
7.94
5.86
8.53
9.92
12.25
14.98
19.06
9.92
9.23
71
11.86
EPS₹
39.99
42.60
39.68
45.07
51.46
55.65
53.17
54.15
56.93
64.40
12.59
4.59%
5.10%
—
20.94
EPS growth%
9.18
8.55
9.89
8.16
6.73
6.53
6.75
8.42
9.21
11.19
20.11
8.42
8.48
30
6.60
Bookvalue per sh₹
51.15
56.02
59.89
60.34
54.82
54.09
53.71
48.70
54.86
51.18
10.09
(1.36%)
0.59%
—
27.21
FCF per share₹
26.20
31.77
36.23
41.38
47.90
56.31
66.07
75.07
87.56
88.94
34.99
13.17%
13.78%
—
37.16
Dividend per sh₹
29.93
34.66
39.13
46.51
55.86
61.56
71.55
83.00
99.46
112.48
25.52
15.03%
15.45%
—
18.43
Div yield (avg)%
13.72
16.61
17.66
15.13
12.81
15.09
17.44
17.86
19.64
17.51
20.36
17.51
17.03
92
12.68
Payout ratio%
29.98
31.42
32.26
34.47
33.33
31.72
33.38
31.44
34.40
33.63
28.18
33.38
32.79
16
18.01
Shares (diluted)M
19.41
19.67
21.38
21.41
19.02
18.65
18.08
16.42
15.33
15.99
17.97
(3.41%)
(1.70%)
24
14.57
Buyback yield%
19.58
17.00
16.28
14.97
14.87
12.91
10.84
12.99
12.49
9.68
17.33
12.49
13.93
40
1.384
D/E ratiox
1.331
1.570
1.581
1.824
1.823
1.897
2.044
2.258
2.321
2.724
0.137
2.258
1.861
74
0.175
Enterprise value₹B
0.579
0.651
0.692
0.808
0.778
0.805
0.923
1.071
1.028
1.160
0.300
8.33%
7.80%
91
0.662
LT debt₹B
0.993
1.090
1.064
1.054
1.191
1.153
1.341
1.393
1.564
1.779
0.059
8.35%
7.60%
72
Revenue
₹1.078B
1.28%
1.00×
Cost of revenue
₹577.9M
1.41%
1.01×
Operating expenses
₹267.6M
0.93%
0.97×
Cash and investments
20.41%
Spread over hurdle
(1.19%)