1.515
Revenue₹B
4.014
4.322
4.663
4.898
5.161
5.447
5.920
6.329
6.896
7.371
1.630
7.39%
6.77%
27
12.11
Revenue growth%
20.83
18.80
19.74
21.73
22.49
25.14
22.43
20.11
19.05
21.94
24.74
21.94
21.28
8
2.83
Gross margin%
19.43
19.45
17.86
15.60
17.33
14.58
16.90
14.48
12.31
11.25
5.29
14.48
16.25
62
22.04
Operating margin%
31.85
28.95
30.79
28.99
28.50
27.25
25.81
27.64
29.27
31.58
9.99
27.64
28.97
16
8.87
Net margin%
20.61
23.32
21.90
24.80
27.41
29.24
28.07
30.67
33.35
32.25
11.90
30.67
27.74
73
30.09
P/E ratio (avg)x
21.67
23.04
26.51
29.57
33.65
32.97
36.25
38.71
38.67
37.22
19.35
37.22
33.31
93
7.063
EV/EBITx
18.77
17.08
17.97
16.76
17.26
17.59
18.62
16.75
18.18
16.80
8.850
17.59
17.42
26
11.94
FCF yield (avg)%
32.27
33.36
36.01
35.52
37.13
39.49
37.57
39.04
37.93
40.25
23.18
39.04
37.35
93
5.32
FCF margin%
13.63
16.57
18.71
18.92
20.18
22.07
20.14
22.96
20.79
21.05
3.04
21.05
20.16
35
0.589
FCF / Net incomex
0.844
0.981
0.984
1.007
1.039
1.243
1.444
1.465
1.514
1.736
1.761
1.465
1.141
84
25.90
ROIC%
19.60
19.42
19.45
17.84
20.15
18.85
16.73
16.62
16.13
13.43
20.47
16.62
18.35
38
12.32
Return on equity%
15.58
18.45
21.32
22.58
24.57
21.99
19.47
22.22
24.24
21.45
25.45
21.99
21.72
85
29.84
Return on assets%
23.04
21.01
20.07
19.79
22.72
20.90
22.85
22.31
24.95
22.59
11.72
22.59
22.45
57
10.85
EPS₹
8.98
10.38
10.24
10.38
12.64
14.17
15.92
16.48
18.84
20.16
11.17
9.79%
9.59%
—
23.42
EPS growth%
7.93
7.69
5.97
5.66
3.24
5.07
4.55
3.48
5.18
3.26
18.40
4.55
5.12
17
7.84
Bookvalue per sh₹
8.70
8.99
9.21
10.23
12.03
12.73
13.38
12.83
12.49
13.80
4.17
2.78%
6.09%
—
10.48
FCF per share₹
17.26
20.19
20.11
21.30
21.94
25.36
26.38
28.66
28.01
31.49
11.51
7.50%
5.93%
—
4.74
Dividend per sh₹
27.16
32.13
38.42
44.04
44.51
47.37
53.27
55.63
55.02
60.27
15.35
6.25%
9.25%
—
6.52
Div yield (avg)%
23.97
25.82
26.18
25.04
27.44
27.83
30.65
30.81
29.43
32.27
25.51
30.65
27.63
49
9.76
Payout ratio%
31.97
31.23
33.75
32.97
30.10
32.21
34.57
34.50
31.98
33.17
3.81
33.17
32.59
90
201.3
Shares (diluted)M
264.6
294.5
292.4
270.4
273.0
305.8
328.7
338.5
371.4
364.0
195.2
5.92%
4.45%
39
16.72
Buyback yield%
10.69
11.34
9.11
10.25
12.91
15.36
13.41
15.67
13.30
11.98
26.05
13.41
12.44
89
1.798
D/E ratiox
1.307
1.552
1.749
1.681
1.771
1.759
2.026
2.174
2.580
2.899
0.667
2.174
1.765
11
4.680
Enterprise value₹B
4.703
5.126
5.131
5.506
5.211
4.884
5.307
5.883
6.300
6.190
2.957
3.50%
3.87%
64
0.691
LT debt₹B
5.476
5.137
4.797
4.915
4.292
4.548
4.718
4.032
4.135
3.644
6.265
(3.22%)
(4.08%)
95
Revenue
₹7.371B
6.77%
1.00×
Cost of revenue
₹4.274B
6.91%
1.01×
Operating expenses
₹1.677B
6.44%
0.97×
Cash and investments
19.12%
Spread over hurdle
20.73%