5.193
Revenue₹B
3.417
3.672
3.822
4.137
4.390
4.630
5.011
5.424
5.724
5.968
5.764
6.34%
6.21%
62
3.23
Revenue growth%
21.99
22.00
24.40
22.81
22.29
21.12
20.72
18.79
16.85
17.76
6.88
18.79
21.55
49
23.80
Gross margin%
18.73
19.75
18.86
17.32
17.69
16.16
17.13
17.73
18.87
19.49
27.84
17.73
18.23
83
11.59
Operating margin%
12.53
14.23
12.03
14.40
11.55
9.48
12.40
14.66
17.18
16.23
12.16
14.66
13.38
20
18.11
Net margin%
18.87
18.59
20.82
21.05
21.34
22.56
24.30
26.26
28.31
29.21
16.53
26.26
21.95
87
11.82
P/E ratio (avg)x
16.94
19.31
18.71
19.27
22.53
23.67
28.33
27.80
27.08
27.97
7.744
27.80
23.10
17
34.98
EV/EBITx
39.01
37.05
40.96
44.61
47.70
52.63
57.08
62.69
66.66
75.59
34.82
62.69
50.16
20
3.51
FCF yield (avg)%
9.36
10.28
8.98
11.35
14.02
15.66
12.74
15.12
14.05
12.85
20.47
14.05
12.79
35
13.85
FCF margin%
12.28
10.50
8.12
8.20
10.94
12.38
11.63
10.40
12.30
11.48
17.07
11.63
11.21
44
0.760
FCF / Net incomex
1.851
2.139
2.408
2.398
2.345
2.751
2.919
3.304
3.233
3.585
1.556
3.233
2.580
64
26.70
ROIC%
18.96
18.71
17.83
16.29
18.39
20.93
20.58
18.50
19.74
17.33
4.97
19.74
18.61
40
18.63
Return on equity%
23.33
25.90
25.46
23.50
21.92
19.64
19.83
19.36
18.27
19.48
17.01
19.48
20.88
38
4.84
Return on assets%
12.21
13.21
10.33
12.49
15.44
18.22
19.29
20.68
23.00
22.63
7.17
20.68
16.83
73
3.29
EPS₹
13.54
14.84
15.05
17.95
18.66
19.76
23.37
25.09
27.64
26.78
3.38
7.49%
6.65%
—
18.02
EPS growth%
8.72
5.88
4.92
5.12
4.47
1.62
2.63
3.65
5.34
7.93
12.42
3.65
5.02
67
6.98
Bookvalue per sh₹
7.50
8.51
8.85
9.08
9.59
10.30
9.86
10.75
11.75
12.54
5.58
5.50%
6.30%
—
4.43
FCF per share₹
18.66
19.47
19.88
21.01
20.44
21.31
22.19
22.82
23.04
23.59
8.32
2.90%
2.62%
—
4.18
Dividend per sh₹
2.47
2.85
2.88
3.20
3.60
3.68
3.84
4.54
5.22
5.87
6.06
10.27%
10.20%
—
22.76
Div yield (avg)%
17.44
17.27
15.10
16.33
16.57
14.18
15.12
14.68
14.99
16.66
4.00
14.99
15.73
81
8.60
Payout ratio%
25.51
26.07
28.47
30.83
31.78
30.43
31.35
34.27
35.43
34.77
16.17
34.27
31.09
39
223.3
Shares (diluted)M
244.4
270.4
288.2
287.1
334.0
355.3
341.4
359.8
396.5
450.5
220.9
6.17%
6.76%
84
2.53
Buyback yield%
17.66
19.76
18.44
19.70
19.79
22.76
21.38
22.06
19.88
17.54
2.56
21.38
19.77
15
0.713
D/E ratiox
0.360
0.374
0.422
0.409
0.431
0.473
0.501
0.463
0.510
0.502
1.542
0.501
0.447
56
6.434
Enterprise value₹B
5.093
5.566
5.434
6.106
6.036
6.062
7.045
6.768
7.785
8.090
1.933
6.03%
6.47%
35
2.692
LT debt₹B
3.212
3.303
3.263
3.321
3.257
3.301
2.997
2.709
2.514
2.522
4.521
(4.99%)
(1.88%)
42
Revenue
₹5.968B
6.21%
1.00×
Cost of revenue
₹4.178B
6.21%
1.00×
Operating expenses
₹1.259B
5.40%
0.93×
Cash and investments
16.30%
Spread over hurdle
(11.13%)