7.636
Revenue₹B
4.312
4.557
4.831
5.252
5.791
6.367
6.904
7.367
7.939
8.697
7.854
8.47%
8.05%
66
12.53
Revenue growth%
11.45
9.05
11.16
13.61
16.58
18.92
19.94
22.07
23.44
22.28
3.00
22.07
17.75
54
25.16
Gross margin%
25.42
23.94
23.27
25.84
24.01
26.21
24.06
21.22
18.38
15.83
7.44
21.22
23.98
16
16.76
Operating margin%
11.81
13.61
15.62
15.94
17.39
18.37
19.23
18.00
16.67
15.03
12.66
18.00
16.30
65
20.80
Net margin%
10.65
12.21
10.32
10.91
8.31
6.98
9.28
9.59
7.31
8.28
27.26
8.28
9.43
79
35.72
P/E ratio (avg)x
12.30
12.65
12.80
15.34
16.80
17.13
18.81
20.16
23.36
25.62
16.71
20.16
16.97
70
30.36
EV/EBITx
15.72
17.15
17.65
17.56
18.06
20.14
19.93
19.28
18.29
20.51
13.43
19.93
18.17
74
23.58
FCF yield (avg)%
13.93
15.32
14.44
12.33
12.92
15.16
14.41
14.39
16.97
15.78
26.22
15.16
14.42
17
28.67
FCF margin%
13.66
15.56
16.01
13.73
12.63
15.28
17.21
16.30
18.48
20.69
29.65
17.21
15.79
25
0.123
FCF / Net incomex
1.104
1.113
1.075
0.999
1.075
1.059
1.034
1.113
1.059
1.024
1.612
1.059
1.067
26
2.50
ROIC%
11.75
13.10
13.58
12.33
13.33
11.17
11.73
14.18
12.40
12.04
6.18
12.04
12.36
41
6.46
Return on equity%
0.40
0.40
2.30
2.00
0.74
1.90
0.40
0.40
0.41
0.40
22.63
0.40
0.40
28
5.93
Return on assets%
20.64
22.72
21.54
19.39
22.13
21.32
18.63
19.57
22.25
22.40
2.88
21.32
21.43
12
159.62
EPS₹
110.85
119.30
121.75
138.61
155.69
154.03
170.65
169.93
163.95
192.11
176.22
4.29%
5.94%
—
4.85
EPS growth%
13.64
12.02
10.26
9.81
7.99
7.68
8.12
7.61
8.22
9.80
13.43
8.12
9.01
39
46.22
Bookvalue per sh₹
166.97
180.84
162.78
164.61
147.80
137.56
134.00
128.26
122.06
103.81
24.25
(6.82%)
(4.38%)
—
80.17
FCF per share₹
165.14
193.88
203.54
211.00
233.47
263.65
296.05
337.59
327.77
342.25
167.42
7.95%
8.42%
—
130.08
Dividend per sh₹
267.00
316.46
308.55
318.61
333.45
401.84
467.81
461.85
522.00
578.77
135.25
11.66%
9.18%
—
16.46
Div yield (avg)%
37.72
35.83
37.68
37.48
34.93
33.20
35.41
36.81
35.02
32.05
16.75
35.02
35.62
83
2.25
Payout ratio%
10.32
9.18
9.72
12.35
15.09
12.58
15.34
15.22
16.24
16.94
2.24
15.34
13.84
23
25.83
Shares (diluted)M
33.62
35.52
40.47
40.60
40.33
39.49
41.56
39.52
46.08
46.30
25.73
2.80%
3.77%
25
10.39
Buyback yield%
25.40
24.45
21.64
23.02
23.90
24.65
21.85
23.21
21.94
23.04
15.62
23.04
23.13
90
0.661
D/E ratiox
1.917
1.837
2.100
2.403
2.255
2.169
2.114
2.244
2.258
2.183
0.820
2.183
2.176
61
1.533
Enterprise value₹B
4.914
4.910
5.348
5.291
5.005
4.664
5.010
5.459
6.183
6.551
8.428
5.53%
4.43%
59
7.018
LT debt₹B
3.708
4.028
3.803
3.941
4.062
4.232
4.448
4.263
4.203
4.232
1.146
0.83%
2.49%
29
Revenue
₹8.697B
8.05%
1.00×
Cost of revenue
₹5.454B
7.98%
0.99×
Operating expenses
₹1.052B
8.01%
1.00×
Cash and investments
17.62%
Spread over hurdle
49.83%