3.340
Revenue₹B
8.338
8.954
9.503
10.32
11.32
12.21
13.33
14.54
15.91
16.94
3.616
8.39%
8.15%
52
10.46
Revenue growth%
7.08
7.93
10.80
11.24
10.90
11.11
13.45
14.65
13.74
15.08
15.12
13.74
11.17
78
14.93
Gross margin%
8.59
9.49
8.11
9.26
9.58
12.45
13.06
11.56
9.71
8.11
6.83
11.56
9.54
76
7.62
Operating margin%
27.61
26.92
27.08
29.17
27.33
25.47
23.51
22.78
24.16
23.87
3.12
23.87
26.19
60
3.31
Net margin%
9.52
8.58
9.18
7.66
8.06
9.73
7.91
5.87
3.57
4.37
15.21
5.87
7.99
81
15.40
P/E ratio (avg)x
8.824
8.567
9.461
9.313
8.902
9.530
10.02
10.19
10.36
11.15
20.38
10.19
9.495
29
6.409
EV/EBITx
8.297
8.204
8.456
9.245
9.778
9.692
10.45
10.14
9.749
10.07
28.75
10.07
9.721
80
22.25
FCF yield (avg)%
3.54
4.39
3.58
3.81
5.75
7.34
4.84
7.70
9.40
11.81
11.54
7.70
5.30
79
11.94
FCF margin%
24.45
26.60
24.99
27.31
28.69
29.59
30.50
32.86
33.50
36.25
2.92
32.86
29.14
66
1.662
FCF / Net incomex
0.703
0.653
0.611
0.543
0.509
0.527
0.567
0.504
0.561
0.606
1.096
0.561
0.564
63
28.51
ROIC%
28.65
28.46
29.94
32.43
29.98
30.92
32.53
34.58
37.06
35.81
23.91
34.58
31.68
75
22.23
Return on equity%
10.47
11.93
11.99
11.19
11.55
9.71
10.01
10.12
11.52
12.27
27.31
10.12
11.36
91
22.42
Return on assets%
12.69
10.52
8.80
8.31
9.44
9.43
8.96
10.81
10.49
7.95
14.12
9.43
9.43
47
30.14
EPS₹
68.54
66.84
68.35
71.25
69.49
77.10
75.32
82.49
90.15
96.94
31.84
6.88%
4.66%
—
23.96
EPS growth%
20.76
17.78
18.14
19.33
19.95
19.63
20.62
22.42
25.22
27.94
14.94
22.42
20.28
61
25.24
Bookvalue per sh₹
84.68
85.30
98.55
114.15
117.72
130.44
146.52
163.89
173.05
176.76
50.16
8.47%
8.90%
—
33.25
FCF per share₹
73.66
81.76
83.66
81.50
84.40
100.66
98.63
97.54
114.08
131.02
11.26
9.19%
7.47%
—
17.84
Dividend per sh₹
34.10
36.77
37.50
36.33
38.80
36.23
40.50
41.37
45.03
44.72
48.38
2.88%
3.29%
—
11.47
Div yield (avg)%
18.50
21.04
18.94
17.45
19.96
18.70
17.67
19.60
17.59
19.22
10.80
18.70
18.82
74
17.89
Payout ratio%
33.03
33.78
35.22
36.47
38.11
38.73
41.47
39.80
37.38
36.92
2.81
38.73
37.15
27
323.1
Shares (diluted)M
261.1
276.8
299.6
328.2
317.9
301.1
291.2
324.0
345.7
339.6
329.3
1.33%
3.26%
62
13.18
Buyback yield%
24.99
22.85
24.84
27.83
26.66
24.23
24.82
25.33
24.91
27.63
24.44
24.91
24.95
59
1.189
D/E ratiox
1.604
1.668
1.497
1.361
1.283
1.391
1.364
1.428
1.439
1.276
0.153
1.391
1.409
42
16.45
Enterprise value₹B
18.11
19.05
21.76
23.03
24.83
24.02
24.62
24.91
28.07
32.79
5.384
5.72%
6.08%
72
1.415
LT debt₹B
11.29
11.59
11.07
11.51
13.28
14.69
14.26
14.81
15.26
15.57
15.37
3.22%
2.88%
90
Revenue
₹16.94B
8.15%
1.00×
Cost of revenue
₹11.86B
8.15%
1.00×
Operating expenses
₹3.609B
8.85%
1.07×
Property and equipment
19.22%
Cash and investments
17.34%
Spread over hurdle
(2.85%)