0.308
Revenue₹B
3.393
3.503
3.622
3.728
3.830
3.940
3.997
4.049
4.136
4.202
0.315
1.87%
2.50%
35
17.83
Revenue growth%
20.21
20.99
19.91
19.70
18.78
20.39
20.54
20.35
19.65
22.30
11.00
20.39
20.28
87
19.73
Gross margin%
8.27
10.71
9.09
10.48
10.40
12.17
11.45
8.61
7.47
6.29
16.57
8.61
9.75
12
3.96
Operating margin%
16.32
15.96
17.56
18.23
19.33
22.03
20.90
19.88
21.05
23.38
21.60
21.05
19.61
10
24.07
Net margin%
11.01
10.77
10.15
12.08
9.99
7.68
9.87
12.43
11.06
10.07
28.78
10.07
10.46
64
15.03
P/E ratio (avg)x
24.74
27.03
28.71
28.36
31.47
34.66
34.19
36.12
34.40
36.21
7.257
34.66
32.83
13
26.69
EV/EBITx
47.78
49.45
51.81
52.15
59.70
68.55
64.01
71.29
76.81
77.55
11.50
71.29
61.86
44
2.19
FCF yield (avg)%
1.24
0.51
0.82
3.67
2.70
0.40
0.40
0.40
1.86
2.32
24.33
0.40
1.03
61
26.50
FCF margin%
20.23
20.96
21.40
23.76
21.61
24.04
26.02
23.89
22.17
22.48
11.22
23.89
22.33
24
1.700
FCF / Net incomex
0.394
0.434
0.505
0.499
0.551
0.544
0.555
0.559
0.542
0.598
0.949
0.555
0.543
29
20.28
ROIC%
10.79
11.55
13.06
13.53
13.86
11.89
10.95
13.81
11.14
8.46
7.05
11.14
11.72
62
25.51
Return on equity%
17.58
14.96
13.06
12.38
10.29
8.67
11.47
13.20
13.28
14.72
2.24
13.20
13.13
73
5.79
Return on assets%
2.03
3.94
5.14
2.68
2.76
2.33
2.13
0.71
3.65
3.79
14.32
2.33
2.72
26
34.18
EPS₹
17.49
19.45
20.09
22.71
23.30
27.43
29.06
30.05
32.67
34.96
37.89
8.45%
8.27%
—
20.33
EPS growth%
7.58
5.33
2.79
3.06
5.29
7.00
6.77
5.73
7.10
9.71
4.95
7.00
6.25
40
14.33
Bookvalue per sh₹
64.22
70.91
79.47
92.69
105.16
110.00
128.92
130.16
131.47
139.93
20.52
5.88%
9.36%
—
25.99
FCF per share₹
54.08
55.74
64.61
63.88
67.31
65.98
65.22
74.79
84.86
99.25
23.77
8.08%
8.21%
—
15.24
Dividend per sh₹
18.35
18.68
18.30
17.80
15.98
14.02
13.79
11.96
12.17
12.36
16.97
(5.01%)
(4.15%)
—
27.13
Div yield (avg)%
29.53
27.61
25.41
26.07
25.64
28.28
30.11
29.50
29.50
29.92
5.98
29.50
28.89
13
16.92
Payout ratio%
24.55
23.83
23.82
22.09
23.45
25.55
24.95
22.68
23.93
24.55
9.87
24.55
23.88
82
59.41
Shares (diluted)M
57.46
49.67
45.61
48.49
50.23
50.54
49.35
51.99
50.56
47.40
61.41
(1.15%)
(1.68%)
29
29.66
Buyback yield%
0.40
0.40
3.25
1.59
1.51
0.40
1.93
3.77
4.33
6.90
14.35
3.77
1.76
13
0.669
D/E ratiox
0.979
1.106
1.168
1.207
1.290
1.206
1.328
1.529
1.752
1.795
0.144
1.529
1.248
27
0.780
Enterprise value₹B
1.328
1.288
1.411
1.531
1.551
1.536
1.466
1.627
1.721
1.664
2.827
1.42%
3.21%
17
1.560
LT debt₹B
2.776
2.997
2.915
3.021
3.134
3.515
3.597
3.321
3.086
2.919
0.369
(1.41%)
1.34%
86
Revenue
₹4.202B
2.50%
1.00×
Cost of revenue
₹2.792B
2.46%
1.00×
Operating expenses
₹422.6M
1.74%
0.93×
Goodwill & intangibles
18.89%
Spread over hurdle
78.08%