4.445
Revenue₹B
10.12
10.44
10.91
11.56
12.41
13.24
13.65
14.35
14.78
15.39
4.898
4.40%
4.95%
17
13.29
Revenue growth%
9.43
8.04
10.01
12.26
10.29
12.82
13.93
13.41
14.31
16.79
13.42
13.93
12.54
50
4.79
Gross margin%
12.30
11.35
12.55
9.72
11.29
11.66
12.52
9.80
7.86
7.34
18.42
9.80
11.32
7
23.03
Operating margin%
17.56
14.69
14.93
13.12
11.14
13.37
11.07
12.13
10.91
12.52
19.20
12.13
12.82
47
29.63
Net margin%
4.02
4.64
7.01
7.78
8.58
8.25
8.61
11.32
10.95
10.46
25.05
10.46
8.42
27
10.73
P/E ratio (avg)x
11.94
11.22
11.61
11.97
10.88
11.60
10.62
11.23
12.16
11.67
35.43
11.60
11.60
21
19.14
EV/EBITx
40.77
43.48
41.79
46.00
47.32
52.21
52.38
59.44
57.88
63.68
30.97
57.88
49.77
40
24.01
FCF yield (avg)%
12.11
9.76
12.01
12.69
10.36
10.60
10.15
10.15
11.50
10.86
17.83
10.60
10.73
76
17.52
FCF margin%
17.96
20.80
18.06
16.30
16.27
14.06
12.20
9.99
9.48
9.98
16.42
9.99
15.17
91
1.691
FCF / Net incomex
0.093
0.085
0.081
0.083
0.075
0.076
0.075
0.072
0.076
0.083
0.214
0.076
0.078
74
24.20
ROIC%
26.63
24.21
26.51
24.59
21.84
22.75
20.18
22.49
22.35
19.90
22.39
22.35
22.62
91
8.10
Return on equity%
19.19
16.86
15.83
18.37
17.80
15.46
14.78
13.59
16.29
17.54
22.39
15.46
16.57
88
2.83
Return on assets%
0.96
3.24
0.40
0.40
1.59
1.18
0.43
1.89
3.58
3.17
3.11
1.89
1.38
24
19.61
EPS₹
13.24
11.66
11.21
10.77
10.40
10.15
9.58
9.08
8.43
8.36
21.26
(4.27%)
(3.46%)
—
27.00
EPS growth%
28.42
28.59
30.28
28.34
29.56
27.40
28.20
31.15
31.51
34.04
26.82
31.15
29.08
23
14.30
Bookvalue per sh₹
27.90
30.17
34.32
34.16
34.05
32.74
30.93
28.59
32.78
31.73
12.59
(1.40%)
2.17%
—
10.99
FCF per share₹
13.13
12.78
11.90
11.36
10.11
10.53
9.49
10.34
10.14
10.83
19.31
1.38%
(2.17%)
—
8.68
Dividend per sh₹
10.02
9.78
9.43
9.27
8.78
9.28
10.43
9.94
9.66
8.83
11.03
0.12%
(1.35%)
—
25.91
Div yield (avg)%
31.29
32.87
35.34
35.27
37.86
36.47
38.10
36.16
37.67
35.14
6.88
36.47
35.75
37
4.78
Payout ratio%
24.38
25.68
24.78
22.42
23.77
25.20
25.69
26.67
24.55
22.43
18.83
25.20
24.67
58
333.4
Shares (diluted)M
320.1
324.8
347.4
391.2
381.6
368.9
383.9
401.8
436.9
454.2
322.2
3.55%
3.64%
78
5.14
Buyback yield%
19.22
18.55
20.94
20.69
19.33
20.54
23.18
21.43
19.49
17.01
19.79
20.54
20.02
69
0.292
D/E ratiox
0.245
0.264
0.299
0.314
0.323
0.293
0.269
0.249
0.269
0.272
1.697
0.269
0.270
50
6.642
Enterprise value₹B
5.312
6.022
5.748
5.419
6.188
6.486
6.546
7.280
8.340
8.036
3.037
5.36%
3.77%
23
2.692
LT debt₹B
13.07
12.36
11.66
11.37
11.63
11.46
9.664
10.24
10.79
9.995
13.81
(2.99%)
(1.94%)
50
Revenue
₹15.39B
4.95%
1.00×
Cost of revenue
₹9.234B
4.98%
1.00×
Operating expenses
₹1.793B
4.69%
0.97×
Cash and investments
17.94%
Spread over hurdle
(2.53%)