4.707
Revenue₹B
7.078
7.482
8.112
8.504
9.101
9.870
10.48
11.11
11.85
12.63
5.220
6.77%
6.35%
88
29.89
Revenue growth%
2.92
1.37
2.08
3.48
3.53
2.91
0.48
1.06
2.68
5.13
25.68
2.68
2.80
38
28.67
Gross margin%
25.63
23.13
23.81
24.47
24.04
23.32
20.97
18.57
18.48
17.08
17.71
18.57
23.23
7
27.13
Operating margin%
31.08
32.05
33.89
34.81
32.28
30.60
33.14
34.76
33.33
34.19
8.77
33.33
33.24
78
14.88
Net margin%
32.95
35.45
33.59
34.65
36.14
36.81
39.67
37.50
35.33
35.20
20.34
36.81
35.39
54
37.37
P/E ratio (avg)x
53.09
55.22
62.29
73.83
77.07
75.48
89.48
95.11
93.98
90.49
13.87
90.49
76.27
78
31.44
EV/EBITx
39.06
43.90
45.30
46.68
48.20
50.05
48.67
49.92
48.31
44.31
24.56
48.67
47.44
46
15.60
FCF yield (avg)%
13.25
10.98
13.17
10.67
10.82
12.01
11.92
12.39
15.12
15.91
20.73
12.39
12.20
23
7.98
FCF margin%
9.41
11.67
11.18
13.70
14.91
15.91
16.63
15.43
18.03
20.84
20.95
16.63
15.17
73
1.323
FCF / Net incomex
0.738
0.764
0.662
0.641
0.571
0.598
0.604
0.657
0.716
0.745
0.702
0.657
0.659
85
25.98
ROIC%
18.15
15.30
14.05
12.98
11.40
11.12
8.48
7.99
5.79
3.23
15.13
7.99
11.26
84
12.32
Return on equity%
21.42
19.54
19.39
22.28
22.41
20.17
20.62
17.68
20.55
20.32
15.47
20.32
20.43
42
14.55
Return on assets%
23.97
21.43
19.81
20.52
21.68
22.36
24.89
22.57
20.64
21.41
23.48
22.36
21.56
6
24.81
EPS₹
56.21
68.28
76.48
76.89
76.86
76.66
84.60
93.08
95.71
93.63
27.23
4.03%
5.69%
—
18.57
EPS growth%
16.81
18.61
16.41
16.15
18.96
21.01
18.50
17.36
18.41
17.66
14.03
18.41
18.03
10
33.94
Bookvalue per sh₹
20.11
21.61
21.33
19.87
22.41
22.97
25.20
27.21
28.10
31.68
44.21
7.17%
5.02%
—
38.75
FCF per share₹
78.92
76.97
82.03
89.69
87.23
103.14
121.15
126.57
133.32
130.76
31.37
8.43%
6.78%
—
7.51
Dividend per sh₹
47.58
51.22
54.27
58.86
64.72
65.61
60.62
58.36
61.21
61.82
22.96
(0.91%)
1.82%
—
2.73
Div yield (avg)%
18.72
20.51
21.90
18.99
18.99
17.55
15.87
15.49
17.84
14.88
10.45
15.87
18.28
78
19.88
Payout ratio%
17.35
19.51
16.73
14.37
17.19
16.69
17.90
17.72
16.34
18.07
18.46
17.72
17.27
30
328.8
Shares (diluted)M
363.0
344.9
383.1
355.6
338.5
324.8
301.1
288.8
304.6
268.6
328.6
(4.52%)
(2.44%)
62
6.50
Buyback yield%
26.20
25.90
27.21
29.28
29.95
27.24
24.37
25.36
25.16
22.30
16.65
25.16
26.05
88
1.158
D/E ratiox
1.830
1.709
1.773
1.941
1.876
1.949
2.070
2.338
2.621
2.668
1.381
2.338
1.945
5
3.716
Enterprise value₹B
2.353
2.608
2.818
2.763
3.099
3.294
3.620
4.065
4.842
5.065
3.458
10.33%
7.95%
37
8.289
LT debt₹B
2.433
2.510
2.587
2.643
2.639
3.020
3.544
3.784
4.061
4.021
9.177
8.79%
6.81%
41
Revenue
₹12.63B
6.35%
1.00×
Cost of revenue
₹8.839B
6.35%
1.00×
Operating expenses
₹2.517B
6.15%
0.98×
Cash and investments
21.35%
Property and equipment
19.14%
Goodwill & intangibles
17.50%
Spread over hurdle
(9.23%)