0.520
Revenue₹B
1.751
1.902
2.056
2.198
2.362
2.533
2.688
2.877
3.076
3.363
0.542
7.33%
7.48%
91
3.22
Revenue growth%
3.25
4.16
3.55
5.96
5.97
5.90
6.38
6.60
4.09
4.56
27.10
5.90
5.23
75
8.32
Gross margin%
18.55
21.04
19.34
20.36
19.40
17.54
14.76
15.86
15.12
17.42
6.63
15.86
18.05
8
23.72
Operating margin%
16.26
18.93
16.56
14.09
14.05
13.39
14.28
13.26
13.11
12.49
8.54
13.26
14.07
86
24.04
Net margin%
10.16
7.29
5.33
7.50
6.05
7.92
5.89
7.26
4.93
6.89
15.45
6.89
7.08
69
34.58
P/E ratio (avg)x
29.28
27.11
29.76
31.10
34.58
31.80
35.82
34.37
33.22
32.49
31.26
33.22
32.14
75
30.41
EV/EBITx
63.04
71.72
69.91
80.98
80.24
79.48
86.41
89.66
91.03
95.00
8.322
89.66
80.61
50
10.65
FCF yield (avg)%
0.42
1.21
1.57
1.50
4.05
4.67
3.46
1.55
0.40
3.02
7.38
3.02
1.56
84
14.36
FCF margin%
19.76
17.95
17.12
14.31
15.42
14.06
16.51
15.27
17.70
16.07
25.12
16.07
16.29
89
0.814
FCF / Net incomex
0.197
0.202
0.236
0.276
0.301
0.334
0.393
0.414
0.411
0.427
0.384
0.411
0.318
32
25.64
ROIC%
16.13
17.70
17.15
15.42
13.06
12.66
13.69
14.91
17.36
18.59
12.28
14.91
15.78
42
2.40
Return on equity%
26.58
28.12
29.15
31.48
34.23
33.42
33.22
32.08
35.07
34.73
22.01
33.42
32.65
69
4.61
Return on assets%
8.33
8.57
6.33
8.81
8.61
11.38
8.46
9.06
8.37
7.17
14.02
8.46
8.52
88
2.90
EPS₹
5.19
5.38
5.42
5.98
6.21
6.58
6.57
6.95
7.10
8.43
3.06
6.31%
6.95%
—
16.56
EPS growth%
21.69
20.59
22.45
21.34
18.74
19.90
18.79
21.15
22.61
21.43
15.16
21.15
21.24
84
1.64
Bookvalue per sh₹
7.36
7.78
7.24
7.69
8.38
9.09
10.48
11.73
12.27
13.31
4.35
9.69%
7.70%
—
3.77
FCF per share₹
2.69
3.14
3.62
3.55
3.50
3.58
3.88
4.06
4.00
3.95
3.83
2.46%
3.82%
—
1.84
Dividend per sh₹
2.76
3.29
3.29
3.94
4.26
4.61
5.03
5.94
6.28
7.34
4.08
11.48%
10.65%
—
13.45
Div yield (avg)%
15.49
16.17
19.06
18.78
16.78
14.03
12.50
12.44
14.01
13.52
9.78
13.52
14.76
70
15.75
Payout ratio%
12.11
11.87
10.94
12.63
10.07
10.46
12.01
10.43
12.73
15.59
13.40
12.01
11.94
47
257.1
Shares (diluted)M
271.1
241.5
245.1
211.0
184.0
196.9
179.4
170.3
165.3
178.6
258.0
(0.60%)
(4.00%)
11
10.68
Buyback yield%
14.80
15.76
13.60
13.17
11.70
14.40
16.74
14.90
13.49
16.42
8.88
14.90
14.60
40
1.301
D/E ratiox
1.950
1.955
2.067
2.392
2.679
2.799
2.775
2.993
3.579
3.576
0.216
2.993
2.727
8
1.142
Enterprise value₹B
1.415
1.462
1.436
1.371
1.514
1.663
1.716
1.772
1.895
1.796
0.600
3.48%
3.97%
72
0.310
LT debt₹B
1.359
1.517
1.700
1.789
1.774
1.825
2.109
2.324
2.141
2.222
1.065
4.60%
4.77%
20
Revenue
₹3.363B
7.48%
1.00×
Cost of revenue
₹1.909B
7.57%
1.01×
Operating expenses
₹814.4M
7.03%
0.96×
Cash and investments
16.36%
Spread over hurdle
(6.14%)