1.671
Revenue₹B
1.161
1.246
1.289
1.364
1.441
1.481
1.542
1.640
1.704
1.803
1.781
4.58%
4.99%
39
5.93
Revenue growth%
1.39
0.44
2.36
1.78
4.24
1.87
3.61
4.53
7.16
9.96
7.46
4.53
2.98
43
9.27
Gross margin%
25.78
28.13
30.67
33.00
31.65
32.92
33.26
32.86
34.06
36.51
4.61
33.26
32.89
59
27.48
Operating margin%
28.04
26.70
25.72
26.93
25.63
23.58
21.57
19.69
21.08
24.03
24.00
21.57
24.83
52
17.94
Net margin%
13.93
11.51
10.61
8.37
8.47
10.83
9.77
7.56
6.74
6.09
20.48
7.56
9.12
86
14.67
P/E ratio (avg)x
12.33
12.51
12.86
12.30
14.18
14.76
14.26
13.25
12.56
12.32
9.689
13.25
12.71
25
15.36
EV/EBITx
11.69
10.86
12.01
10.94
12.04
12.52
11.20
11.61
11.17
12.27
14.85
11.61
11.65
42
16.12
FCF yield (avg)%
31.85
30.44
28.57
29.59
27.93
29.26
29.48
27.36
28.09
27.36
23.12
28.09
28.91
85
5.25
FCF margin%
12.49
12.50
15.25
16.10
17.58
18.28
20.90
19.75
19.80
22.23
20.43
19.80
17.93
58
0.748
FCF / Net incomex
2.638
2.726
2.958
2.987
3.600
4.276
4.369
5.231
5.153
5.836
1.528
5.153
3.938
26
19.51
ROIC%
21.50
23.02
22.54
22.65
21.93
21.86
20.19
22.89
25.53
23.46
27.53
22.89
22.60
46
15.94
Return on equity%
20.80
23.42
21.74
18.80
19.26
16.45
16.24
15.04
12.25
15.06
13.94
15.06
17.62
12
21.13
Return on assets%
22.81
21.92
20.86
19.87
19.52
21.31
21.23
22.28
20.18
20.56
15.95
21.23
21.04
77
20.47
EPS₹
118.57
139.90
153.04
150.86
162.97
181.75
205.12
206.24
197.58
222.55
21.46
6.43%
7.42%
—
23.62
EPS growth%
17.24
19.00
19.59
16.63
15.29
12.59
15.57
16.32
16.84
16.52
22.08
16.32
16.58
10
24.80
Bookvalue per sh₹
59.99
63.90
63.22
63.80
62.64
68.27
64.33
72.39
68.43
67.07
85.57
1.38%
1.71%
—
35.18
FCF per share₹
40.50
40.89
35.73
36.34
37.36
39.81
39.99
42.83
47.01
42.75
62.79
2.74%
0.23%
—
13.22
Dividend per sh₹
57.09
58.73
63.21
57.93
63.37
65.36
62.50
67.88
61.51
61.03
14.76
(0.75%)
1.45%
—
25.34
Div yield (avg)%
7.97
10.65
13.07
13.36
15.73
18.37
17.58
17.48
15.02
13.01
5.75
17.48
14.19
40
23.69
Payout ratio%
23.48
25.33
23.68
25.14
23.82
26.17
23.32
22.06
21.53
21.60
3.99
22.06
23.58
68
13.23
Shares (diluted)M
20.17
21.96
23.04
27.09
31.96
31.59
37.68
41.05
40.90
39.95
13.85
4.56%
7.81%
79
16.90
Buyback yield%
19.96
21.92
19.07
19.70
20.63
22.88
24.98
22.05
23.37
22.73
9.87
22.88
21.98
66
0.428
D/E ratiox
0.562
0.600
0.579
0.592
0.544
0.523
0.466
0.444
0.395
0.394
1.690
0.444
0.533
66
0.358
Enterprise value₹B
1.169
1.210
1.395
1.305
1.410
1.575
1.558
1.800
1.689
1.854
1.380
5.63%
4.12%
12
0.520
LT debt₹B
1.411
1.365
1.502
1.512
1.551
1.497
1.509
1.371
1.518
1.514
0.283
(0.48%)
1.53%
50
Revenue
₹1.803B
4.99%
1.00×
Cost of revenue
₹1.161B
4.67%
0.97×
Operating expenses
₹234.8M
5.52%
1.05×
Goodwill & intangibles
17.12%
Cash and investments
14.90%
Spread over hurdle
(6.51%)