1.289
Revenue₹B
2.417
2.580
2.776
2.891
2.993
3.227
3.436
3.617
3.751
3.890
1.348
5.38%
5.18%
90
10.57
Revenue growth%
23.26
25.96
24.09
23.02
22.55
25.23
24.71
24.98
27.15
29.44
9.34
25.23
24.84
87
24.80
Gross margin%
16.67
18.93
16.75
14.76
17.71
20.26
22.98
20.74
21.62
19.57
23.43
20.74
19.25
93
17.74
Operating margin%
10.08
11.60
13.69
13.05
12.64
14.62
14.45
11.75
11.34
13.72
7.58
13.72
12.84
10
21.80
Net margin%
5.08
6.37
4.08
3.74
5.55
6.58
8.92
11.46
11.21
9.88
13.12
9.88
6.47
26
18.28
P/E ratio (avg)x
23.34
26.62
26.89
30.02
32.00
36.63
33.92
33.95
32.42
37.20
7.950
33.95
32.21
32
19.57
EV/EBITx
24.88
26.38
30.18
29.36
33.08
34.50
38.91
37.14
39.42
42.92
27.70
38.91
33.79
63
14.29
FCF yield (avg)%
33.62
31.41
32.13
33.02
32.47
35.08
32.38
29.83
30.08
31.18
14.47
31.18
32.26
30
20.33
FCF margin%
9.70
11.07
11.82
11.05
10.33
12.52
13.39
14.91
15.44
12.94
3.51
13.39
12.17
42
1.728
FCF / Net incomex
0.328
0.291
0.302
0.295
0.303
0.272
0.256
0.242
0.248
0.223
1.373
0.248
0.281
10
7.99
ROIC%
19.10
21.19
20.14
20.62
18.60
18.17
16.42
16.77
17.16
20.06
24.58
17.16
18.85
90
24.48
Return on equity%
35.33
36.01
35.78
34.74
37.48
40.46
37.75
40.64
40.93
39.89
4.96
40.46
37.61
68
8.43
Return on assets%
18.25
17.70
15.34
18.14
19.36
22.16
25.02
23.74
24.88
24.75
15.20
24.75
20.76
26
6.69
EPS₹
17.10
18.12
17.33
17.22
17.24
16.33
14.88
14.21
13.69
14.63
7.48
(3.23%)
(2.43%)
—
19.78
EPS growth%
13.84
16.67
17.50
15.35
14.13
17.12
15.46
14.92
15.15
18.08
24.29
15.46
15.41
61
9.71
Bookvalue per sh₹
24.08
24.53
23.69
20.92
21.41
19.71
17.65
18.91
19.49
17.78
12.68
(3.65%)
(2.14%)
—
14.79
FCF per share₹
8.77
10.60
10.46
10.51
11.71
13.76
13.55
14.25
14.14
14.10
15.80
3.78%
6.04%
—
18.97
Dividend per sh₹
29.23
30.25
31.84
36.96
37.43
41.58
48.01
45.13
50.08
56.34
16.77
8.52%
7.50%
—
25.99
Div yield (avg)%
3.68
1.61
0.40
0.40
0.44
3.03
2.59
1.10
1.26
2.09
12.38
2.09
1.43
32
3.68
Payout ratio%
22.18
24.36
22.81
21.13
21.94
24.69
23.62
24.48
26.95
24.56
21.83
24.56
23.99
7
116.1
Shares (diluted)M
110.2
96.86
97.42
87.08
83.67
77.73
71.14
61.65
64.74
56.79
117.2
(7.46%)
(6.27%)
20
3.15
Buyback yield%
28.04
29.18
29.43
28.49
30.07
28.21
31.16
32.23
30.48
32.85
23.37
31.16
29.75
39
1.595
D/E ratiox
1.093
1.223
1.282
1.312
1.474
1.511
1.534
1.751
1.971
1.934
1.597
1.751
1.492
72
3.805
Enterprise value₹B
2.236
2.226
2.102
2.310
2.439
2.351
2.613
2.376
2.328
2.495
3.739
0.45%
0.85%
63
4.403
LT debt₹B
4.034
3.750
3.894
3.837
4.141
4.143
4.433
4.674
4.422
4.638
1.640
2.29%
1.82%
12
Revenue
₹3.890B
5.18%
1.00×
Cost of revenue
₹2.723B
5.18%
1.00×
Operating expenses
₹716.1M
4.68%
0.95×
Spread over hurdle
(8.97%)