0.406
Revenue₹B
4.555
4.583
4.737
4.884
5.057
5.102
5.129
5.339
5.606
5.728
0.417
2.52%
2.50%
75
11.93
Revenue growth%
17.62
17.96
20.04
18.94
21.53
18.71
17.99
15.60
13.64
16.06
11.37
16.06
17.98
50
14.70
Gross margin%
14.53
16.12
14.41
16.13
17.33
19.09
20.61
18.70
17.22
14.85
22.51
18.70
16.67
75
4.98
Operating margin%
16.54
18.64
17.00
15.88
14.73
16.09
16.80
16.88
14.29
12.90
19.23
16.09
16.32
82
19.36
Net margin%
24.71
25.60
25.17
26.42
27.85
26.93
28.23
31.11
32.32
31.19
9.89
31.11
27.39
34
10.90
P/E ratio (avg)x
12.30
14.52
15.92
19.09
20.53
23.95
24.74
26.23
25.97
27.26
6.260
25.97
22.24
65
20.37
EV/EBITx
23.77
24.24
22.90
21.07
20.78
21.54
20.35
20.26
21.88
18.66
33.79
20.35
21.30
52
4.33
FCF yield (avg)%
21.61
23.62
21.53
21.49
20.02
22.55
23.58
23.81
22.57
23.60
24.09
23.58
22.56
12
16.73
FCF margin%
28.18
27.59
30.42
32.77
33.95
32.10
32.45
30.11
30.20
30.69
24.55
30.69
30.55
19
1.361
FCF / Net incomex
2.133
2.077
2.314
2.509
2.531
2.906
3.156
3.464
3.738
4.092
0.486
3.464
2.718
80
16.82
ROIC%
22.37
20.86
22.73
23.59
24.07
21.64
20.37
18.40
16.90
14.94
23.28
18.40
21.25
24
14.34
Return on equity%
19.10
17.58
18.36
19.50
17.90
16.58
18.01
20.56
18.60
15.75
19.08
18.01
18.19
18
12.02
Return on assets%
10.35
12.31
10.80
8.17
8.24
5.33
4.42
4.20
2.10
4.95
23.30
4.42
6.75
87
4.02
EPS₹
3.40
3.08
3.25
3.29
3.22
3.54
3.52
3.87
4.12
4.11
4.20
4.99%
2.78%
—
10.14
EPS growth%
25.95
25.54
28.44
26.04
26.54
28.62
27.33
24.88
25.58
25.91
20.04
25.91
25.99
82
3.95
Bookvalue per sh₹
12.46
14.60
14.69
16.06
15.74
17.12
18.20
18.27
20.03
21.04
4.28
5.98%
7.27%
—
4.50
FCF per share₹
4.21
4.05
3.93
3.47
3.37
3.08
3.29
3.46
3.49
3.73
2.69
2.08%
(0.62%)
—
1.13
Dividend per sh₹
1.26
1.13
1.16
1.13
1.06
1.15
1.07
1.13
1.05
1.16
1.17
1.79%
(1.99%)
—
3.42
Div yield (avg)%
29.43
31.89
30.52
31.23
32.37
32.16
33.21
33.03
33.56
33.09
28.32
33.09
32.26
16
26.80
Payout ratio%
19.66
18.22
20.57
21.23
22.95
20.26
19.59
16.95
15.06
14.63
29.19
16.95
19.63
34
462.5
Shares (diluted)M
756.0
722.0
667.5
612.6
606.5
645.8
636.7
698.0
703.2
724.2
467.2
3.61%
0.77%
81
27.62
Buyback yield%
14.14
11.62
10.54
9.24
7.48
7.82
9.47
10.52
10.35
7.76
9.61
9.47
9.91
69
0.509
D/E ratiox
0.841
0.925
0.936
1.007
1.008
1.145
1.126
1.061
1.072
1.019
0.994
1.072
1.013
54
2.003
Enterprise value₹B
3.962
4.385
4.550
4.696
4.349
4.207
4.041
4.462
4.812
4.467
1.910
0.54%
2.11%
53
3.196
LT debt₹B
4.490
4.226
4.756
5.139
5.449
6.151
6.836
7.382
6.830
7.594
0.193
6.86%
5.74%
30
Revenue
₹5.728B
2.50%
1.00×
Cost of revenue
₹3.924B
2.53%
1.00×
Operating expenses
₹1.174B
2.20%
0.97×
Cash and investments
20.61%
Spread over hurdle
(5.60%)