1.296
Revenue₹B
1.920
1.952
1.922
1.906
1.957
1.929
1.982
2.009
1.987
1.961
1.375
0.04%
0.30%
15
17.32
Revenue growth%
13.34
15.19
17.28
15.85
13.98
14.45
15.70
14.57
16.31
19.23
21.59
15.70
15.45
29
19.65
Gross margin%
23.01
24.38
22.97
22.70
25.13
27.19
28.09
27.96
29.59
27.26
24.43
27.96
26.16
34
24.78
Operating margin%
10.82
11.75
10.03
10.25
8.05
7.13
7.42
9.93
11.77
11.82
5.33
9.93
10.14
41
20.15
Net margin%
15.17
13.52
12.27
14.31
12.69
14.16
12.17
12.16
13.96
14.20
7.30
13.96
13.74
67
32.66
P/E ratio (avg)x
9.797
10.18
9.476
9.805
10.39
9.941
10.37
9.654
10.55
11.54
24.16
10.37
10.06
40
35.58
EV/EBITx
10.69
9.857
8.945
9.228
8.757
9.282
8.237
8.208
7.233
7.472
23.27
8.208
8.851
80
3.46
FCF yield (avg)%
24.89
23.75
25.63
23.58
24.87
26.06
26.99
28.70
31.26
32.23
14.10
28.70
25.85
62
13.92
FCF margin%
14.89
16.11
14.67
12.37
14.84
14.38
16.50
13.58
13.87
11.34
14.21
13.87
14.53
74
0.502
FCF / Net incomex
1.451
1.335
1.380
1.370
1.379
1.383
1.287
1.207
1.109
1.101
0.667
1.207
1.353
51
24.17
ROIC%
0.40
2.51
4.23
2.80
2.42
0.89
0.59
1.06
3.21
1.47
2.98
1.06
1.94
37
26.77
Return on equity%
4.49
1.78
0.40
0.40
0.40
0.40
0.40
0.40
1.24
0.40
22.39
0.40
0.40
31
21.05
Return on assets%
25.45
25.77
22.79
22.73
21.35
21.82
21.18
18.50
19.29
20.37
8.33
20.37
21.58
22
2.01
EPS₹
2.14
2.07
2.01
2.00
1.93
1.83
1.78
1.56
1.45
1.39
2.11
(6.43%)
(4.21%)
—
9.89
EPS growth%
5.06
2.31
1.88
0.53
3.26
3.56
5.67
2.90
0.55
0.40
2.63
2.90
2.61
52
1.52
Bookvalue per sh₹
2.14
2.59
3.12
3.65
4.01
4.64
5.62
6.38
6.65
7.68
4.11
13.86%
15.34%
—
5.28
FCF per share₹
6.84
7.83
8.33
9.57
10.36
11.14
12.64
14.42
16.06
15.85
1.12
8.89%
9.57%
—
2.23
Dividend per sh₹
3.42
3.23
3.28
2.90
2.75
2.34
2.15
1.96
1.79
1.77
5.30
(8.45%)
(6.88%)
—
13.61
Div yield (avg)%
20.56
22.69
21.76
23.36
25.74
28.27
30.08
30.01
32.14
34.68
4.97
30.08
27.01
79
26.85
Payout ratio%
2.22
0.40
0.40
1.78
1.70
1.88
2.05
2.68
0.40
0.40
25.22
1.88
1.74
72
290.6
Shares (diluted)M
218.6
227.6
212.9
234.9
221.4
199.0
174.8
187.0
180.1
170.8
302.1
(5.05%)
(3.05%)
44
21.95
Buyback yield%
11.48
9.85
8.42
10.56
11.23
13.79
16.05
14.78
14.91
12.78
28.88
14.78
12.13
9
0.761
D/E ratiox
0.364
0.401
0.429
0.481
0.509
0.480
0.443
0.486
0.525
0.531
0.519
0.486
0.480
53
0.839
Enterprise value₹B
2.475
2.643
2.613
2.435
2.212
2.218
2.070
1.999
1.894
1.949
0.520
(2.50%)
(3.05%)
64
2.531
LT debt₹B
2.524
2.928
2.921
3.473
3.477
3.934
4.402
4.630
5.201
6.019
2.586
11.60%
9.81%
26
Revenue
₹1.961B
0.30%
1.00×
Cost of revenue
₹1.130B
0.36%
1.01×
Operating expenses
₹380.4M
0.01%
0.97×
Goodwill & intangibles
17.59%
Cash and investments
16.01%
Spread over hurdle
(7.42%)