8.310
Revenue₹B
12.25
12.10
12.32
12.53
12.55
12.88
13.18
13.28
13.35
13.66
9.078
1.71%
0.97%
80
29.27
Revenue growth%
11.33
11.01
11.47
12.42
12.87
13.01
13.64
12.67
9.72
9.69
2.01
12.67
11.95
13
22.91
Gross margin%
24.18
22.30
21.11
23.48
21.23
19.43
17.29
17.44
17.62
16.99
25.36
17.44
20.27
17
16.57
Operating margin%
32.90
34.89
37.70
39.17
37.54
39.67
36.85
38.52
40.83
41.92
29.03
39.67
38.11
74
8.67
Net margin%
24.08
23.90
21.95
19.73
19.00
19.87
19.81
19.12
16.25
17.62
29.49
19.12
19.77
72
28.81
P/E ratio (avg)x
38.17
38.04
43.37
49.49
46.53
47.69
48.62
55.18
60.87
60.48
30.12
55.18
48.15
24
27.49
EV/EBITx
5.375
5.170
5.158
5.523
5.868
5.478
5.412
4.758
5.034
4.749
25.13
5.034
5.273
56
24.93
FCF yield (avg)%
2.44
4.95
7.91
8.12
8.42
8.23
7.55
6.53
3.98
1.79
22.79
6.53
7.04
88
7.22
FCF margin%
6.08
4.72
2.27
1.25
0.40
0.40
0.40
3.18
1.59
4.47
9.47
1.59
1.93
90
0.483
FCF / Net incomex
1.372
1.408
1.441
1.325
1.391
1.541
1.552
1.734
1.718
1.540
1.403
1.552
1.490
50
19.53
ROIC%
23.09
20.17
23.10
25.60
26.90
27.27
26.08
26.44
28.86
27.08
27.85
27.08
26.26
81
26.65
Return on equity%
18.90
16.75
17.04
19.38
18.25
15.86
18.20
21.11
21.14
22.98
13.72
21.11
18.58
47
20.34
Return on assets%
10.82
8.17
7.74
8.73
7.72
7.53
4.98
4.66
4.33
5.80
4.01
4.98
7.63
27
31.37
EPS₹
35.25
37.47
38.51
38.77
43.68
45.89
47.57
50.30
51.41
55.98
34.03
5.08%
4.56%
—
19.48
EPS growth%
18.19
17.16
17.06
18.42
21.42
22.33
19.47
21.31
23.99
21.98
28.27
21.98
20.39
94
21.98
Bookvalue per sh₹
32.72
36.04
38.12
37.02
36.12
38.40
40.16
45.31
42.28
43.76
21.46
3.91%
4.03%
—
22.84
FCF per share₹
19.02
18.85
18.36
21.88
23.25
25.06
24.78
28.38
29.45
31.58
39.13
6.32%
5.54%
—
15.79
Dividend per sh₹
30.14
28.94
32.76
37.76
44.23
48.09
51.43
56.15
64.12
70.63
19.11
9.81%
9.71%
—
29.33
Div yield (avg)%
4.28
1.78
0.40
1.79
3.03
5.41
6.28
3.53
5.56
4.74
15.87
5.41
3.91
64
13.08
Payout ratio%
34.66
32.72
31.70
31.13
31.39
34.38
31.61
32.73
31.32
32.54
4.32
32.54
32.12
26
86.73
Shares (diluted)M
125.8
148.4
152.9
159.1
163.9
189.8
208.1
241.9
278.4
328.2
84.67
14.90%
11.45%
88
14.35
Buyback yield%
29.96
29.60
27.84
24.87
25.02
27.16
27.26
28.24
29.50
31.46
14.76
28.24
28.04
43
1.376
D/E ratiox
0.435
0.397
0.437
0.422
0.433
0.453
0.490
0.504
0.528
0.528
0.636
0.504
0.445
77
3.086
Enterprise value₹B
2.632
2.887
2.710
2.572
2.899
3.232
3.427
3.883
3.782
3.971
2.097
6.49%
4.04%
85
12.00
LT debt₹B
1.272
1.351
1.480
1.586
1.748
1.933
2.121
2.294
2.247
2.100
3.352
3.74%
4.71%
79
Revenue
₹13.66B
0.97%
1.00×
Cost of revenue
₹7.666B
0.78%
0.98×
Operating expenses
₹2.859B
1.30%
1.03×
Goodwill & intangibles
19.64%
Property and equipment
16.13%
Spread over hurdle
69.63%