1.640
Revenue₹B
3.125
3.246
3.349
3.536
3.653
3.864
3.935
4.121
4.294
4.356
1.759
3.58%
3.80%
61
19.85
Revenue growth%
27.28
27.64
26.15
24.64
24.19
24.87
26.67
24.38
25.11
23.23
9.97
24.87
24.99
72
26.32
Gross margin%
20.30
23.02
21.42
18.61
20.95
22.28
20.21
22.36
25.26
24.40
28.35
22.36
21.85
7
24.01
Operating margin%
28.88
29.56
30.56
30.20
30.58
31.20
29.36
30.72
28.37
27.76
13.66
29.36
29.88
25
24.01
Net margin%
11.27
14.07
11.94
12.72
11.11
12.24
15.05
16.32
14.46
11.57
26.20
14.46
12.48
87
11.20
P/E ratio (avg)x
37.69
40.87
44.65
45.18
46.93
55.83
62.56
63.31
63.48
75.49
18.44
63.31
51.38
30
13.47
EV/EBITx
23.93
21.78
19.76
17.45
15.51
16.00
16.11
17.09
15.25
13.69
6.707
16.00
16.60
32
20.60
FCF yield (avg)%
21.82
19.13
20.94
23.48
25.30
23.88
26.30
25.24
27.26
24.85
19.84
25.24
24.37
78
25.21
FCF margin%
32.64
29.94
30.73
32.10
31.59
34.18
31.29
31.64
32.71
32.62
7.35
32.62
31.87
55
0.742
FCF / Net incomex
0.134
0.136
0.140
0.136
0.119
0.104
0.095
0.105
0.102
0.112
0.264
0.104
0.116
17
26.36
ROIC%
25.00
25.39
24.75
23.36
26.15
27.60
28.83
30.05
27.44
26.88
4.32
27.60
26.51
64
5.73
Return on equity%
11.42
8.72
10.34
12.05
10.90
11.47
9.40
9.41
12.02
12.10
20.48
11.47
11.16
23
10.69
Return on assets%
6.84
5.87
6.52
8.17
7.38
5.04
2.41
2.09
0.40
0.40
26.56
2.09
5.45
73
45.31
EPS₹
27.87
25.36
26.07
26.75
24.66
24.45
21.25
20.52
22.07
23.67
48.99
(0.82%)
(1.56%)
—
16.22
EPS growth%
17.39
16.18
15.17
12.76
14.09
14.20
12.19
9.60
9.34
12.03
15.36
12.03
13.42
28
55.41
Bookvalue per sh₹
16.44
19.39
22.22
23.00
26.39
26.74
30.27
30.87
35.45
35.13
27.76
5.89%
9.23%
—
10.70
FCF per share₹
70.88
73.19
71.52
78.70
85.12
93.45
109.50
129.58
150.80
154.91
35.10
12.72%
8.66%
—
34.40
Dividend per sh₹
41.04
46.97
52.63
57.91
65.66
68.48
70.89
74.31
87.17
88.63
14.44
6.18%
9.10%
—
9.56
Div yield (avg)%
31.88
34.00
31.96
32.80
34.93
32.91
35.12
33.09
33.92
36.46
15.82
33.92
33.50
78
7.64
Payout ratio%
16.93
16.82
14.38
17.23
17.20
17.88
19.21
20.38
22.96
20.77
10.81
20.38
17.56
35
113.1
Shares (diluted)M
159.1
185.4
205.2
212.6
220.1
261.3
250.1
243.1
252.4
248.5
111.5
2.45%
5.07%
37
18.88
Buyback yield%
8.32
7.19
5.34
3.86
0.92
1.86
2.67
4.16
5.99
8.14
16.29
4.16
4.75
70
1.165
D/E ratiox
0.646
0.663
0.606
0.643
0.664
0.682
0.698
0.686
0.726
0.673
1.174
0.686
0.668
95
4.903
Enterprise value₹B
4.868
5.255
5.421
5.195
4.865
4.665
4.180
4.347
4.293
3.838
1.586
(4.63%)
(2.29%)
72
2.694
LT debt₹B
4.575
5.150
6.005
6.449
6.841
7.627
7.628
7.596
7.740
8.315
4.384
3.98%
6.71%
26
Revenue
₹4.356B
3.80%
1.00×
Cost of revenue
₹2.533B
3.50%
0.97×
Operating expenses
₹772.8M
4.51%
1.07×
Spread over hurdle
20.64%