5.222
Revenue₹B
7.348
7.547
7.800
8.263
8.489
8.799
9.186
9.331
9.876
10.12
5.460
3.57%
3.81%
12
5.34
Revenue growth%
20.21
20.96
19.39
17.50
15.99
16.84
17.67
19.48
16.94
16.39
15.72
16.94
17.59
38
17.07
Gross margin%
8.04
7.08
7.93
6.54
5.01
3.88
6.32
8.45
6.52
8.71
26.26
6.52
6.81
93
10.91
Operating margin%
32.05
34.63
36.47
34.50
32.53
30.99
29.13
30.44
28.68
26.40
12.12
29.13
31.52
21
2.83
Net margin%
13.33
14.11
14.88
17.14
17.03
19.99
19.44
20.86
19.42
18.39
16.23
19.44
17.76
32
32.25
P/E ratio (avg)x
38.30
37.27
38.34
35.22
38.14
36.77
31.26
28.02
24.74
24.89
26.01
28.02
35.99
69
35.34
EV/EBITx
28.16
28.54
24.53
22.83
23.83
22.22
22.69
19.43
17.43
16.03
14.04
19.43
22.76
17
20.53
FCF yield (avg)%
9.67
8.01
9.30
8.60
9.38
10.62
11.33
11.13
8.55
6.63
11.13
10.62
9.34
56
26.50
FCF margin%
20.68
17.72
19.64
17.19
14.23
14.82
16.59
14.46
14.10
13.97
12.69
14.46
15.70
54
0.228
FCF / Net incomex
0.556
0.532
0.559
0.602
0.600
0.671
0.736
0.805
0.787
0.860
1.688
0.787
0.637
55
8.05
ROIC%
14.87
12.39
14.26
13.13
14.32
11.68
11.17
12.12
9.95
11.75
9.38
11.68
12.26
62
20.65
Return on equity%
19.41
22.34
20.66
23.56
20.81
20.58
19.61
20.19
22.60
19.98
9.27
20.19
20.62
95
21.88
Return on assets%
24.59
23.65
21.59
24.22
25.30
22.80
21.83
23.34
22.61
23.28
21.80
22.80
23.31
46
17.56
EPS₹
60.71
66.04
67.88
75.07
78.98
85.07
80.41
78.99
79.99
78.13
18.44
(0.22%)
2.91%
—
22.63
EPS growth%
8.83
11.59
12.20
12.83
13.91
14.80
15.30
18.26
15.27
16.81
27.02
15.30
14.35
75
58.31
Bookvalue per sh₹
46.79
43.97
42.66
45.67
52.33
54.92
52.81
49.98
49.22
56.98
12.04
1.72%
1.47%
—
29.10
FCF per share₹
34.07
33.41
38.90
45.27
45.48
45.54
43.83
48.01
51.78
48.98
10.19
1.49%
4.06%
—
47.30
Dividend per sh₹
20.63
19.28
17.85
18.40
19.47
21.03
21.25
23.28
22.42
24.61
21.71
4.79%
2.91%
—
7.51
Div yield (avg)%
15.15
17.66
18.73
15.81
18.47
18.50
17.62
15.44
14.35
16.37
28.34
16.37
16.99
91
17.78
Payout ratio%
7.74
8.85
11.20
9.34
12.28
13.88
16.01
13.72
14.71
12.79
16.85
13.88
12.53
25
82.88
Shares (diluted)M
119.6
126.9
124.3
136.5
154.7
166.7
163.6
183.8
206.0
238.9
82.73
9.08%
7.47%
78
29.94
Buyback yield%
19.90
20.06
21.33
19.04
17.95
15.55
15.86
13.97
15.03
14.55
23.44
15.03
16.91
31
1.765
D/E ratiox
1.059
1.152
1.255
1.136
1.298
1.466
1.487
1.355
1.536
1.564
0.595
1.487
1.326
61
9.929
Enterprise value₹B
27.29
29.13
29.13
33.82
33.91
38.02
42.78
47.44
51.31
53.39
2.091
9.50%
8.45%
34
12.75
LT debt₹B
3.837
4.067
4.783
4.992
5.780
5.574
5.945
6.016
6.404
6.817
7.515
3.35%
5.60%
9
Revenue
₹10.12B
3.81%
1.00×
Cost of revenue
₹4.967B
3.40%
0.96×
Operating expenses
₹2.430B
3.92%
1.01×
Cash and investments
14.45%
Property and equipment
14.24%
Spread over hurdle
(2.43%)