1.162
Revenue₹B
1.827
1.923
2.079
2.202
2.322
2.539
2.755
3.028
3.262
3.584
1.298
9.07%
7.77%
92
18.66
Revenue growth%
21.40
20.93
21.08
18.57
20.35
21.12
22.79
23.46
25.30
22.38
13.09
22.79
21.26
76
22.11
Gross margin%
24.80
25.83
27.12
25.97
23.39
20.64
22.22
24.49
22.65
23.20
21.46
22.65
23.94
77
10.50
Operating margin%
13.43
15.20
12.51
9.65
7.23
6.77
8.94
6.66
4.93
4.44
14.35
6.66
8.09
64
29.54
Net margin%
22.80
25.44
23.64
22.84
22.15
23.62
23.69
21.62
24.10
22.14
4.20
23.62
23.23
18
10.39
P/E ratio (avg)x
15.11
15.74
15.15
17.60
18.92
19.52
20.43
19.91
20.15
20.48
8.231
20.15
19.22
86
35.53
EV/EBITx
50.34
54.11
53.48
55.46
59.14
70.51
72.43
81.19
87.10
105.4
26.01
81.19
64.82
76
25.51
FCF yield (avg)%
18.07
20.41
17.83
19.70
19.89
21.69
22.66
21.91
21.88
19.36
27.34
21.88
20.15
28
15.27
FCF margin%
16.32
15.83
16.43
18.37
20.20
22.79
23.13
21.09
23.61
21.48
5.70
22.79
20.65
16
1.563
FCF / Net incomex
0.959
0.945
0.894
0.981
1.091
1.019
1.140
1.153
1.237
1.257
1.130
1.153
1.055
57
8.47
ROIC%
17.87
20.45
20.81
23.06
24.19
24.41
22.93
22.93
22.00
22.44
11.68
22.93
22.68
42
6.78
Return on equity%
11.09
10.18
9.62
12.03
13.07
12.72
13.76
16.74
16.82
16.10
2.50
16.10
12.90
19
15.30
Return on assets%
10.73
9.39
9.94
11.11
8.22
8.83
6.24
3.60
3.69
2.48
17.76
3.69
8.52
66
20.27
EPS₹
125.19
131.69
132.69
145.74
157.98
163.32
169.85
194.43
219.98
251.72
22.31
9.77%
7.82%
—
25.95
EPS growth%
8.42
9.72
11.07
8.90
7.54
9.74
9.42
11.55
12.59
12.75
24.96
11.55
9.73
74
87.48
Bookvalue per sh₹
32.79
33.38
32.26
38.01
44.29
44.72
46.85
55.17
65.48
69.33
54.55
9.37%
7.30%
—
75.20
FCF per share₹
40.78
45.02
51.50
52.67
48.91
57.02
65.73
75.01
86.66
91.43
40.64
13.33%
9.55%
—
73.78
Dividend per sh₹
63.13
60.44
59.64
61.55
66.32
68.75
77.57
83.91
86.72
94.96
25.19
7.44%
4.08%
—
16.94
Div yield (avg)%
8.06
6.39
8.80
10.09
7.40
9.09
6.80
8.01
8.06
8.46
19.73
8.06
8.06
62
23.74
Payout ratio%
9.29
11.10
10.12
11.75
9.11
9.02
8.99
8.74
7.10
9.37
3.39
8.99
9.20
34
38.01
Shares (diluted)M
49.40
48.76
50.69
51.93
52.82
59.43
61.44
56.75
55.09
54.23
38.77
0.53%
0.46%
74
11.26
Buyback yield%
3.23
2.42
4.41
5.10
2.22
0.82
0.40
0.40
0.40
0.40
24.03
0.40
1.52
48
1.767
D/E ratiox
0.649
0.705
0.768
0.800
0.763
0.727
0.704
0.694
0.662
0.708
1.268
0.704
0.707
10
3.221
Enterprise value₹B
5.801
5.751
6.755
6.671
6.612
7.825
8.147
8.214
8.498
9.937
1.299
8.49%
7.36%
13
4.521
LT debt₹B
5.546
5.453
6.517
7.512
8.226
8.372
8.765
9.195
10.96
11.37
2.931
6.68%
8.52%
13
Revenue
₹3.584B
7.77%
1.00×
Cost of revenue
₹2.508B
7.77%
1.00×
Operating expenses
₹783.3M
8.15%
1.04×
Cash and investments
14.95%
Spread over hurdle
(11.41%)