8.384
Revenue₹B
3.975
4.302
4.572
4.803
5.191
5.385
5.593
5.809
6.152
6.451
9.347
4.44%
5.40%
60
18.48
Revenue growth%
5.23
5.90
7.80
5.72
7.14
5.97
5.88
5.43
5.92
5.97
4.38
5.92
5.91
29
15.88
Gross margin%
34.59
31.98
29.52
31.08
29.63
29.44
28.49
27.33
24.75
26.58
15.65
27.33
29.48
73
24.00
Operating margin%
23.56
24.09
23.82
24.58
23.16
24.44
24.94
25.95
27.37
27.36
25.50
25.95
24.51
6
11.98
Net margin%
21.50
19.39
17.18
14.18
11.44
9.69
8.47
7.08
5.75
6.48
28.61
7.08
10.57
95
11.51
P/E ratio (avg)x
25.28
25.12
24.81
24.24
22.19
24.34
22.34
21.38
20.21
19.15
30.18
21.38
23.29
85
9.903
EV/EBITx
13.32
12.77
12.81
14.10
15.69
16.00
16.89
17.39
17.95
19.95
31.56
17.39
15.84
56
4.90
FCF yield (avg)%
9.18
8.08
9.45
8.26
10.42
8.96
11.73
10.19
11.03
10.33
12.40
10.33
9.82
18
10.68
FCF margin%
22.96
21.42
19.56
20.71
18.55
20.33
18.45
20.11
18.16
19.16
11.08
19.16
19.83
67
0.251
FCF / Net incomex
0.654
0.588
0.612
0.582
0.508
0.541
0.520
0.487
0.471
0.447
0.687
0.487
0.531
40
7.46
ROIC%
23.21
23.85
26.25
28.74
26.45
25.73
23.39
20.97
20.83
23.13
3.10
23.13
23.62
17
12.61
Return on equity%
22.13
19.76
19.77
18.95
17.31
19.26
18.14
16.80
17.96
19.34
14.93
18.14
19.10
68
9.81
Return on assets%
9.28
10.31
10.74
9.25
9.33
11.81
11.18
9.81
9.96
11.58
11.30
11.18
10.13
79
22.75
EPS₹
46.36
44.01
45.24
42.68
42.59
39.16
40.83
37.69
35.36
34.08
25.08
(4.36%)
(3.99%)
—
20.82
EPS growth%
29.12
28.48
26.51
24.18
22.25
22.00
22.02
24.31
24.98
23.01
5.09
23.01
24.25
74
31.99
Bookvalue per sh₹
44.12
43.81
41.24
45.12
48.60
44.12
43.82
43.99
40.29
44.50
7.96
(1.74%)
0.83%
—
29.22
FCF per share₹
51.92
60.61
59.83
68.02
75.85
80.70
79.23
81.53
78.99
85.99
9.44
2.54%
6.04%
—
44.94
Dividend per sh₹
30.19
27.22
28.10
30.20
31.28
29.63
28.54
25.59
25.77
26.62
15.70
(3.18%)
(0.68%)
—
24.78
Div yield (avg)%
10.64
7.85
9.22
8.11
6.88
5.75
6.61
4.04
5.86
6.73
18.02
5.86
6.81
56
4.10
Payout ratio%
31.95
33.67
35.55
36.88
37.63
37.65
34.77
35.35
36.48
36.00
3.06
36.00
35.78
95
126.6
Shares (diluted)M
177.2
185.4
219.9
235.2
244.5
282.9
270.4
284.8
333.0
378.8
125.1
9.15%
9.34%
30
29.93
Buyback yield%
25.58
26.21
24.59
25.03
23.80
24.09
21.95
24.22
23.53
23.70
16.67
23.70
24.15
49
1.773
D/E ratiox
1.275
1.128
1.238
1.295
1.435
1.295
1.238
1.253
1.268
1.203
0.535
1.253
1.260
71
0.995
Enterprise value₹B
4.335
4.821
5.046
5.386
6.066
5.870
6.649
7.265
6.970
7.980
1.664
5.64%
7.02%
22
7.721
LT debt₹B
6.480
6.322
6.300
6.224
5.895
6.546
5.904
6.173
5.752
5.884
4.462
(0.04%)
(0.59%)
86
Revenue
₹6.451B
5.40%
1.00×
Cost of revenue
₹3.286B
5.56%
1.02×
Operating expenses
₹1.242B
5.74%
1.03×
Goodwill & intangibles
13.07%
Return on capital
101.48%
Spread over hurdle
87.10%