1.159
Revenue₹B
5.717
5.971
6.145
6.197
6.499
6.578
6.731
6.783
6.852
7.130
1.204
1.87%
2.75%
8
9.51
Revenue growth%
21.09
20.51
20.47
20.82
20.41
19.02
16.63
14.96
15.69
15.38
3.24
15.69
19.72
83
12.59
Gross margin%
6.73
7.60
5.60
3.07
5.65
6.60
4.02
3.35
3.36
2.10
3.56
3.36
4.81
10
4.36
Operating margin%
21.59
19.54
22.02
22.29
19.37
19.75
17.77
15.80
13.24
14.52
13.88
15.80
19.46
74
18.37
Net margin%
11.74
9.15
6.29
7.72
9.67
8.22
11.05
13.22
16.09
14.15
4.30
13.22
10.36
82
25.02
P/E ratio (avg)x
14.42
13.56
13.27
13.94
13.83
13.10
13.48
14.25
13.62
13.50
18.34
13.50
13.59
18
13.33
EV/EBITx
32.69
33.30
34.57
35.98
41.56
41.20
47.96
46.29
53.40
61.73
27.43
47.96
41.38
93
2.25
FCF yield (avg)%
35.19
37.19
35.42
35.53
34.98
37.68
38.89
41.59
44.54
45.78
14.80
41.59
37.43
71
24.77
FCF margin%
15.11
15.26
16.05
17.09
16.04
18.91
17.83
15.54
16.78
18.16
4.93
17.83
16.41
11
0.544
FCF / Net incomex
0.644
0.641
0.579
0.575
0.629
0.682
0.655
0.613
0.635
0.690
1.210
0.655
0.638
53
23.10
ROIC%
3.31
1.53
2.56
0.40
3.34
4.31
5.36
7.50
10.40
10.21
23.15
7.50
3.82
29
17.56
Return on equity%
22.95
22.81
23.23
24.05
23.35
21.09
20.88
21.07
19.55
19.07
14.57
20.88
21.95
15
3.64
Return on assets%
15.81
15.33
17.96
15.83
14.52
12.99
14.64
14.51
15.60
16.10
17.84
14.64
15.47
61
18.57
EPS₹
21.14
24.66
27.49
27.16
30.59
32.25
30.42
34.63
37.02
42.88
20.75
6.99%
8.49%
—
25.97
EPS growth%
29.68
28.38
26.80
28.54
31.15
32.61
32.24
31.11
33.38
35.46
17.90
32.61
31.13
75
15.97
Bookvalue per sh₹
10.98
11.25
13.06
13.09
13.41
12.84
13.51
15.84
15.37
16.83
6.75
4.64%
4.86%
—
17.76
FCF per share₹
14.29
14.39
15.60
16.59
18.81
16.93
18.48
17.36
15.65
15.93
13.31
(3.26%)
0.52%
—
9.87
Dividend per sh₹
23.80
24.28
25.61
24.64
26.15
25.41
26.11
29.35
33.40
38.58
7.78
8.09%
6.13%
—
24.41
Div yield (avg)%
9.94
12.28
14.54
16.01
18.20
17.01
17.79
17.09
16.87
16.59
4.58
17.01
16.73
84
14.07
Payout ratio%
0.40
0.40
0.40
1.80
2.30
2.05
0.40
0.40
2.10
1.37
10.91
1.37
0.89
50
193.4
Shares (diluted)M
223.3
222.3
215.3
224.1
241.6
273.6
286.8
296.1
277.5
273.1
196.2
2.48%
2.48%
18
11.11
Buyback yield%
23.31
21.96
22.42
25.00
25.91
27.76
28.82
25.92
23.70
23.51
7.98
25.92
24.35
63
0.113
D/E ratiox
1.218
1.191
1.382
1.651
1.963
1.924
2.082
2.178
2.546
2.790
0.114
2.178
1.943
71
4.157
Enterprise value₹B
7.341
8.195
8.889
9.076
8.909
9.932
10.48
10.03
10.04
10.17
3.506
2.68%
4.35%
40
0.365
LT debt₹B
8.262
9.725
10.84
11.30
10.90
11.38
13.39
14.84
16.43
18.19
0.552
10.78%
8.14%
11
Revenue
₹7.130B
2.75%
1.00×
Cost of revenue
₹4.392B
3.02%
1.03×
Operating expenses
₹1.119B
1.91%
0.92×
Goodwill & intangibles
24.21%
Cash and investments
11.77%
Spread over hurdle
11.73%