2.104
Revenue₹B
3.083
3.267
3.349
3.482
3.606
3.799
3.892
4.125
4.303
4.445
2.299
4.27%
4.25%
17
5.39
Revenue growth%
13.37
12.41
9.91
7.33
8.14
7.51
8.80
6.39
3.66
6.37
8.39
6.39
7.83
43
22.00
Gross margin%
22.84
22.51
21.97
19.32
17.50
19.38
17.06
16.12
18.86
17.76
11.13
17.76
19.09
9
3.36
Operating margin%
16.42
19.41
16.65
18.33
20.31
20.94
21.89
24.19
25.32
24.75
29.98
24.19
20.63
23
14.59
Net margin%
9.32
11.98
11.73
10.65
12.49
10.85
8.72
5.94
8.35
9.46
14.40
8.72
10.05
31
7.778
P/E ratio (avg)x
37.32
36.07
40.07
36.65
35.31
35.92
33.80
30.63
28.47
30.29
6.136
30.63
35.61
20
10.79
EV/EBITx
13.85
14.30
13.44
13.67
13.66
13.30
12.03
11.31
10.69
11.84
13.42
11.84
13.37
83
25.80
FCF yield (avg)%
19.27
17.81
18.58
17.70
15.66
15.61
15.93
14.70
12.89
14.57
21.38
14.70
15.80
55
22.97
FCF margin%
28.74
28.00
28.78
28.46
30.87
28.61
27.66
26.26
24.89
24.73
6.03
26.26
28.23
67
0.165
FCF / Net incomex
1.861
2.250
2.352
2.847
3.199
3.383
3.348
4.017
4.861
5.228
1.265
4.017
3.274
63
19.29
ROIC%
1.10
3.06
4.85
3.04
1.10
0.40
3.10
2.69
1.18
3.58
18.74
2.69
2.86
86
29.87
Return on equity%
32.97
34.62
33.46
34.95
37.17
35.16
37.41
36.45
39.39
36.87
27.31
36.87
35.81
79
5.61
Return on assets%
11.67
14.14
11.70
8.98
11.18
9.98
8.93
5.97
8.64
6.72
10.35
8.64
9.48
56
17.92
EPS₹
132.46
149.20
148.85
176.35
196.63
200.14
236.33
274.99
318.17
373.03
18.83
13.66%
10.78%
—
27.21
EPS growth%
12.50
12.65
14.21
14.79
17.71
20.14
17.86
20.24
22.25
20.06
3.38
20.14
17.79
94
72.95
Bookvalue per sh₹
27.82
30.01
28.10
27.29
25.33
27.16
28.75
27.51
25.51
24.00
94.63
(1.07%)
(2.71%)
—
19.03
FCF per share₹
56.27
56.81
58.20
60.72
60.50
58.35
63.34
69.25
67.99
70.54
68.26
3.12%
2.44%
—
84.76
Dividend per sh₹
118.62
128.73
146.26
163.98
160.04
183.61
213.44
217.37
205.98
215.20
67.98
6.10%
7.59%
—
11.66
Div yield (avg)%
7.81
5.45
2.49
2.09
4.76
5.00
3.36
5.95
6.82
6.54
23.28
5.95
5.23
75
17.07
Payout ratio%
9.27
11.81
10.19
9.73
8.37
10.47
9.08
7.45
7.76
6.11
20.85
7.76
9.17
82
7.764
Shares (diluted)M
12.17
13.52
15.36
16.57
16.74
17.07
18.33
18.20
17.73
20.81
7.502
4.45%
5.43%
78
4.34
Buyback yield%
33.97
35.37
37.60
39.92
41.80
43.40
42.43
45.35
46.09
47.88
25.53
45.35
42.11
17
0.416
D/E ratiox
0.283
0.313
0.348
0.374
0.380
0.374
0.427
0.491
0.555
0.544
0.251
0.491
0.377
85
1.998
Enterprise value₹B
5.159
5.060
5.185
5.838
6.492
6.462
7.329
8.276
8.135
7.908
2.905
4.03%
4.80%
87
2.165
LT debt₹B
1.748
1.885
2.053
1.924
2.059
1.991
1.831
1.944
2.008
2.227
2.723
1.57%
3.73%
32
Revenue
₹4.445B
4.25%
1.00×
Cost of revenue
₹3.112B
4.25%
1.00×
Operating expenses
₹902.7M
4.81%
1.06×
Goodwill & intangibles
16.01%
Spread over hurdle
(1.03%)