1.105
Revenue₹B
3.144
3.273
3.351
3.402
3.506
3.638
3.756
3.801
3.841
3.927
1.213
2.29%
2.32%
37
7.95
Revenue growth%
21.84
23.04
22.19
20.26
18.75
16.12
15.55
12.58
11.66
11.53
8.04
12.58
17.44
51
12.42
Gross margin%
11.71
13.52
15.84
18.69
20.85
21.99
21.72
20.70
23.09
22.67
4.31
21.99
20.78
85
23.33
Operating margin%
0.40
1.78
0.40
0.62
1.43
0.40
1.48
3.05
1.78
3.64
15.81
1.78
1.45
65
25.53
Net margin%
13.88
13.60
15.20
13.30
14.31
15.38
14.70
12.49
15.30
16.11
4.68
15.30
14.51
33
36.73
P/E ratio (avg)x
24.72
27.01
27.73
31.36
36.32
37.50
41.29
46.58
50.07
48.71
20.18
46.58
36.91
66
14.69
EV/EBITx
26.17
29.70
28.54
29.68
29.42
33.04
34.31
37.64
38.33
36.66
18.91
36.66
31.37
12
17.84
FCF yield (avg)%
11.13
11.26
13.96
14.03
15.96
15.79
17.68
15.37
14.92
13.65
20.50
15.37
14.47
64
12.80
FCF margin%
8.51
5.77
7.97
8.63
5.76
3.31
0.40
0.40
0.40
0.40
19.96
0.40
4.53
30
0.488
FCF / Net incomex
1.055
0.922
0.941
1.002
1.011
0.892
0.937
1.007
0.979
1.005
1.721
0.979
0.991
60
5.55
ROIC%
14.48
15.60
16.89
14.07
13.73
16.05
16.40
18.55
16.49
18.18
6.17
16.49
16.23
22
27.55
Return on equity%
17.43
18.93
16.13
16.34
18.89
17.13
18.44
18.54
16.87
16.22
28.08
17.13
17.28
65
10.71
Return on assets%
13.71
14.38
17.31
17.74
16.30
14.83
12.73
12.23
14.05
14.61
8.62
14.05
14.50
89
10.46
EPS₹
16.36
18.45
19.70
20.53
24.59
27.09
30.15
30.44
32.28
37.34
10.70
8.71%
8.44%
—
24.46
EPS growth%
8.16
9.13
11.97
13.18
14.52
17.33
19.38
17.89
16.13
17.22
10.05
17.33
15.32
67
13.00
Bookvalue per sh₹
3.39
3.40
3.44
3.52
3.81
3.74
4.07
3.92
4.20
3.88
4.71
0.39%
0.78%
—
6.64
FCF per share₹
6.15
6.34
6.52
6.62
6.72
6.26
5.97
6.16
5.79
5.28
8.35
(4.72%)
(2.46%)
—
11.85
Dividend per sh₹
6.68
7.63
7.32
7.81
8.03
8.84
8.30
9.73
11.00
12.10
3.72
8.55%
5.88%
—
21.17
Div yield (avg)%
9.19
8.19
9.44
7.40
6.53
8.43
11.20
13.65
12.62
12.25
24.41
12.25
9.31
76
24.33
Payout ratio%
15.58
13.18
12.89
13.08
13.54
13.29
12.93
10.62
8.06
6.15
2.16
10.62
13.01
79
171.0
Shares (diluted)M
197.9
205.5
214.9
197.2
191.3
217.3
242.6
244.8
231.3
228.8
166.8
3.65%
2.84%
9
26.91
Buyback yield%
12.81
10.78
9.30
11.95
9.80
7.87
7.17
7.93
9.30
6.74
16.01
7.87
9.30
29
0.503
D/E ratiox
1.669
1.968
2.105
2.193
2.571
2.999
3.339
3.403
3.939
3.887
0.566
3.403
2.785
86
3.877
Enterprise value₹B
5.740
6.084
6.861
7.851
7.800
8.571
8.571
9.233
10.42
11.10
2.183
7.32%
7.52%
79
1.598
LT debt₹B
1.446
1.410
1.511
1.673
1.555
1.692
1.665
1.613
1.790
2.048
4.227
5.66%
2.93%
43
Revenue
₹3.927B
2.32%
1.00×
Cost of revenue
₹2.641B
2.41%
1.01×
Operating expenses
₹465.0M
1.56%
0.93×
Goodwill & intangibles
16.02%
Cash and investments
15.18%
Spread over hurdle
(0.84%)