2.095
Revenue₹B
7.674
8.278
8.947
9.539
10.43
11.07
11.59
12.40
13.20
14.19
2.326
6.35%
7.05%
25
9.00
Revenue growth%
0.40
3.15
0.71
2.23
0.40
0.40
0.40
1.52
0.40
1.63
29.47
0.40
0.56
31
3.38
Gross margin%
5.08
4.27
2.07
3.10
0.88
2.71
5.50
6.50
8.00
10.68
14.28
6.50
4.68
33
3.80
Operating margin%
4.27
6.72
8.65
8.12
6.52
8.37
6.85
9.61
8.23
5.65
19.82
8.23
7.48
79
3.90
Net margin%
13.78
14.42
11.50
11.77
9.17
10.42
12.91
13.12
15.38
13.02
6.40
13.02
12.96
64
18.89
P/E ratio (avg)x
29.49
34.89
38.29
40.31
39.06
40.23
39.05
44.04
44.79
42.85
25.39
42.85
39.64
85
27.59
EV/EBITx
30.64
34.53
36.11
38.49
41.35
46.74
45.78
45.92
54.53
62.22
23.15
46.74
43.57
67
21.42
FCF yield (avg)%
15.86
15.54
15.64
18.12
16.63
18.45
21.32
21.30
20.07
17.89
4.72
20.07
18.01
10
22.24
FCF margin%
15.71
16.34
17.53
16.84
15.34
14.34
13.98
11.59
8.97
6.35
12.94
11.59
14.84
70
0.774
FCF / Net incomex
1.526
1.735
1.710
1.876
2.249
2.223
2.366
2.621
3.048
3.273
0.810
2.621
2.236
13
9.06
ROIC%
7.27
9.03
10.24
10.91
10.47
9.97
7.70
6.42
4.17
1.18
2.50
6.42
8.37
71
20.06
Return on equity%
9.16
11.01
11.51
12.63
15.22
13.65
15.88
17.13
14.62
15.43
2.78
15.43
14.14
20
11.66
Return on assets%
20.21
22.80
20.69
21.22
19.64
19.40
21.68
23.92
25.35
25.18
22.57
23.92
21.45
13
17.50
EPS₹
42.88
49.22
54.83
64.20
67.32
70.20
68.68
66.01
75.71
75.09
18.16
2.21%
6.96%
—
5.46
EPS growth%
27.73
27.29
28.24
30.98
29.81
28.15
27.52
29.11
27.60
25.85
14.75
27.60
27.94
11
7.33
Bookvalue per sh₹
39.78
40.08
45.16
51.73
55.62
64.49
75.11
81.40
93.09
109.31
33.92
14.47%
10.33%
—
8.85
FCF per share₹
30.48
30.35
29.95
28.94
27.30
29.57
29.39
26.72
24.59
21.08
6.77
(5.04%)
(3.92%)
—
35.43
Dividend per sh₹
26.30
26.88
28.03
26.94
24.87
27.05
30.15
29.02
27.00
23.69
11.27
(0.97%)
(1.80%)
—
9.62
Div yield (avg)%
31.38
30.03
28.22
30.25
28.41
26.20
27.80
30.32
30.83
30.34
13.88
30.32
30.14
73
2.42
Payout ratio%
25.14
22.18
20.15
21.34
20.13
21.49
22.16
25.16
27.80
26.35
12.19
25.16
22.17
69
281.9
Shares (diluted)M
253.3
274.0
276.9
273.4
250.9
237.5
253.7
236.5
213.5
215.3
283.7
(3.02%)
(1.99%)
44
15.27
Buyback yield%
0.40
2.25
2.75
2.72
2.73
1.14
1.54
0.40
1.33
0.59
9.98
1.14
1.43
81
0.521
D/E ratiox
1.196
1.272
1.150
1.155
1.115
1.196
1.177
1.187
1.087
1.113
1.478
1.177
1.166
71
9.226
Enterprise value₹B
4.166
3.829
4.174
3.946
4.352
4.075
4.230
4.359
4.324
4.736
7.409
1.70%
0.66%
75
8.289
LT debt₹B
4.275
4.630
4.609
4.756
5.021
5.287
6.032
5.799
5.935
5.892
9.039
3.25%
3.01%
27
Revenue
₹14.19B
7.05%
1.00×
Cost of revenue
₹8.458B
7.23%
1.02×
Operating expenses
₹2.330B
6.85%
0.98×
Cash and investments
15.48%
Spread over hurdle
(3.10%)