0.375
Revenue₹B
1.203
1.259
1.353
1.451
1.557
1.666
1.729
1.813
1.879
1.954
0.390
4.65%
5.64%
18
9.21
Revenue growth%
22.31
25.14
27.89
28.45
27.84
26.92
28.30
28.69
30.44
28.96
13.56
28.69
28.09
52
10.32
Gross margin%
13.04
11.93
14.06
12.00
14.37
14.96
13.15
12.18
9.48
10.04
5.71
12.18
12.61
54
21.33
Operating margin%
28.65
27.68
30.13
30.08
30.57
29.58
27.86
29.16
26.92
24.62
13.49
27.86
28.91
32
10.95
Net margin%
2.70
2.45
4.33
2.09
2.09
4.73
6.78
5.56
6.74
8.92
12.11
6.74
4.53
54
36.56
P/E ratio (avg)x
41.43
39.02
34.83
31.39
33.94
34.60
35.50
35.79
32.99
31.09
32.93
34.60
34.71
69
30.80
EV/EBITx
30.30
28.80
28.61
31.62
35.23
34.16
31.64
33.60
31.55
29.75
14.38
31.64
31.59
27
7.96
FCF yield (avg)%
25.88
25.75
25.90
28.33
27.86
29.68
30.56
29.87
30.33
32.50
28.31
30.33
29.00
25
11.08
FCF margin%
33.08
30.47
29.97
29.99
32.91
34.11
34.73
32.06
29.29
27.00
15.33
32.06
31.26
6
1.444
FCF / Net incomex
1.308
1.186
1.133
1.083
1.112
1.040
1.041
0.995
0.947
1.043
1.717
1.040
1.063
88
12.78
ROIC%
23.43
21.31
20.72
19.62
17.85
18.98
18.57
19.03
16.84
18.44
19.35
18.57
19.00
56
25.05
Return on equity%
26.72
25.04
26.74
28.64
26.35
25.10
27.61
27.97
26.18
26.32
11.51
26.32
26.54
43
2.49
Return on assets%
28.34
31.24
32.94
34.77
37.24
36.90
33.95
31.32
28.96
28.30
9.62
31.32
32.13
37
4.41
EPS₹
12.32
11.72
11.71
10.55
11.60
10.36
10.85
9.81
9.61
10.32
4.81
(2.31%)
(1.27%)
—
19.34
EPS growth%
20.97
18.76
21.67
21.06
20.46
23.31
22.47
23.33
21.68
22.51
17.71
22.51
21.67
45
15.60
Bookvalue per sh₹
6.92
7.31
7.51
7.52
7.45
8.15
9.32
10.48
12.13
14.31
9.95
13.93%
9.50%
—
7.12
FCF per share₹
3.84
3.92
3.84
3.59
3.64
4.19
3.95
3.80
3.79
3.66
14.67
0.12%
(0.72%)
—
13.55
Dividend per sh₹
11.12
11.58
11.41
11.76
12.05
12.80
13.10
13.97
12.75
13.01
9.93
1.55%
1.61%
—
10.70
Div yield (avg)%
10.48
10.81
9.39
8.05
7.22
4.38
2.16
0.49
3.46
6.29
5.11
3.46
6.75
72
27.16
Payout ratio%
18.51
18.80
21.63
21.58
20.05
21.43
21.34
23.60
24.29
24.09
7.64
23.60
21.50
13
31.76
Shares (diluted)M
25.76
28.56
25.26
24.03
24.99
25.73
24.78
26.71
27.92
30.28
31.78
3.92%
0.78%
55
22.04
Buyback yield%
18.15
17.42
15.55
13.03
13.39
12.79
14.02
15.64
16.10
18.19
7.33
15.64
15.59
7
1.738
D/E ratiox
0.644
0.702
0.723
0.706
0.631
0.603
0.532
0.499
0.468
0.470
0.406
0.499
0.617
57
1.152
Enterprise value₹B
1.032
1.132
1.164
1.196
1.136
1.217
1.387
1.260
1.382
1.398
0.568
4.25%
4.19%
26
1.462
LT debt₹B
2.431
2.322
2.726
2.864
3.284
3.331
3.261
3.180
3.765
4.090
1.764
4.49%
7.14%
43
Revenue
₹1.954B
5.64%
1.00×
Cost of revenue
₹1.061B
5.68%
1.00×
Operating expenses
₹297.8M
6.15%
1.05×
Cash and investments
16.58%
Spread over hurdle
44.82%