20.30
Revenue₹B
26.87
27.75
29.38
30.07
31.57
33.51
34.38
35.95
36.91
38.95
21.85
4.29%
4.49%
66
7.12
Revenue growth%
27.93
29.35
27.31
25.56
27.76
26.35
23.95
23.75
26.67
24.47
3.23
24.47
26.51
51
14.62
Gross margin%
14.56
16.35
14.16
11.81
14.33
15.57
12.78
10.44
9.48
9.68
10.11
10.44
13.47
49
5.03
Operating margin%
13.95
11.70
12.56
11.80
11.78
14.75
15.75
16.34
13.49
12.23
22.21
14.75
13.03
33
29.44
Net margin%
23.89
22.39
20.24
21.89
24.66
25.37
25.23
22.63
21.85
21.55
24.42
22.63
22.51
41
19.14
P/E ratio (avg)x
40.77
38.49
40.03
39.63
38.47
39.94
40.59
45.85
45.24
45.86
25.11
45.24
40.31
25
21.94
EV/EBITx
32.02
31.84
36.82
38.06
42.18
45.63
44.18
41.25
47.58
45.56
9.494
45.56
41.72
73
7.60
FCF yield (avg)%
9.11
8.35
8.87
11.26
12.92
15.36
18.23
18.40
16.69
17.51
17.10
17.51
14.14
55
27.52
FCF margin%
16.40
16.87
16.20
15.30
17.30
15.32
17.67
20.34
20.97
21.78
7.72
20.34
17.09
41
0.629
FCF / Net incomex
1.628
1.626
1.570
1.501
1.446
1.270
1.279
1.211
1.147
0.989
0.617
1.211
1.363
38
10.13
ROIC%
12.54
11.35
9.42
12.31
13.04
13.76
16.40
17.68
16.19
16.51
22.52
16.40
13.40
61
20.76
Return on equity%
28.01
28.03
25.62
28.25
29.69
30.85
28.98
31.40
30.41
33.24
15.05
30.85
29.33
28
29.68
Return on assets%
18.13
18.84
18.12
19.22
17.06
14.45
16.41
16.43
14.35
16.99
12.66
16.41
17.02
74
35.97
EPS₹
46.14
49.10
54.26
57.30
58.68
56.14
60.54
57.50
56.08
52.99
36.81
(2.02%)
2.77%
—
22.32
EPS growth%
15.49
13.18
15.90
16.22
16.78
16.69
17.19
19.72
18.91
19.36
2.84
18.91
16.73
34
17.98
Bookvalue per sh₹
46.42
50.38
54.35
50.20
56.04
58.42
61.72
57.43
61.17
68.88
42.02
4.21%
3.73%
—
25.17
FCF per share₹
13.55
14.28
14.08
14.89
15.52
14.81
15.93
15.41
18.04
19.09
33.86
4.23%
4.76%
—
37.47
Dividend per sh₹
29.49
28.79
26.71
27.74
30.39
32.37
35.76
37.95
40.62
37.56
38.32
4.33%
2.90%
—
14.16
Div yield (avg)%
1.47
3.03
0.59
0.57
0.40
0.40
0.72
0.40
0.40
2.40
15.38
0.40
0.58
69
5.92
Payout ratio%
0.49
0.40
0.40
2.46
1.42
0.40
1.92
0.40
0.40
3.02
13.80
0.40
0.45
44
461.6
Shares (diluted)M
459.4
473.4
460.7
408.6
391.0
363.0
390.1
394.9
387.6
430.1
460.0
1.92%
0.13%
88
11.00
Buyback yield%
24.90
23.50
22.88
21.03
23.94
23.94
22.55
22.62
21.60
22.20
25.45
22.55
22.75
38
1.628
D/E ratiox
2.411
2.350
2.626
2.752
2.884
2.994
3.099
3.388
3.546
3.819
1.230
3.388
2.939
15
10.77
Enterprise value₹B
32.94
38.90
41.15
41.23
47.71
50.95
61.10
64.88
67.00
75.55
12.69
9.63%
9.15%
59
18.22
LT debt₹B
37.92
43.98
50.85
55.13
56.68
65.47
65.51
73.22
84.08
94.35
15.78
10.73%
10.89%
87
Revenue
₹38.95B
4.49%
1.00×
Cost of revenue
₹21.41B
4.34%
0.99×
Operating expenses
₹4.274B
3.60%
0.92×
Goodwill & intangibles
16.11%
Spread over hurdle
17.49%