1.496
Revenue₹B
3.184
3.223
3.343
3.480
3.523
3.620
3.759
3.896
3.998
4.168
1.652
3.42%
2.84%
32
14.29
Revenue growth%
11.04
10.81
9.10
8.44
10.23
12.60
11.23
10.69
10.14
11.40
17.87
11.23
10.75
80
8.89
Gross margin%
24.57
22.28
19.28
18.58
19.49
19.26
20.15
20.23
17.57
19.02
19.93
19.26
19.38
29
12.42
Operating margin%
25.00
23.85
21.22
21.17
20.19
20.26
21.96
22.10
23.65
25.17
5.64
22.10
22.03
36
8.98
Net margin%
14.65
15.62
16.27
14.84
14.39
15.36
17.52
19.04
18.79
19.31
12.37
18.79
15.94
75
13.27
P/E ratio (avg)x
38.59
42.23
41.23
43.75
49.96
52.98
56.98
58.83
57.62
61.38
15.11
57.62
51.47
18
36.38
EV/EBITx
18.56
19.50
18.50
19.90
19.02
18.61
18.93
17.10
19.14
21.27
14.24
18.93
18.98
29
3.97
FCF yield (avg)%
25.42
26.06
26.87
28.60
30.64
31.12
33.21
30.64
33.11
34.09
9.64
33.11
30.64
90
29.13
FCF margin%
34.62
37.49
37.87
37.32
35.90
34.92
33.49
30.50
31.13
31.37
16.73
31.37
34.77
13
1.741
FCF / Net incomex
1.476
1.564
1.658
1.734
1.824
1.961
1.857
1.970
2.026
1.965
1.791
1.965
1.841
74
5.80
ROIC%
9.87
10.39
11.84
13.41
12.09
13.82
11.37
9.95
11.05
11.89
4.36
11.37
11.61
57
16.50
Return on equity%
14.06
12.15
11.29
8.32
7.53
5.87
3.79
2.61
3.85
2.09
15.75
3.79
6.70
39
19.82
Return on assets%
24.60
25.13
26.10
27.60
27.06
28.99
27.98
25.81
23.70
25.82
9.47
25.82
25.96
6
2.50
EPS₹
6.28
6.83
7.57
8.12
7.70
7.85
7.63
8.65
9.77
11.39
2.75
8.15%
7.33%
—
7.85
EPS growth%
13.31
11.78
11.05
11.69
8.95
9.11
9.37
6.66
6.05
5.06
15.53
6.66
9.24
77
6.14
Bookvalue per sh₹
2.10
2.22
1.93
1.86
1.87
1.82
1.91
1.67
1.77
1.57
5.56
(3.49%)
(2.79%)
—
3.23
FCF per share₹
3.13
2.73
2.74
2.65
2.87
2.85
2.79
2.73
2.60
2.35
6.36
(3.97%)
(4.01%)
—
1.32
Dividend per sh₹
2.27
2.41
2.51
2.52
2.26
2.24
2.14
2.10
2.26
2.10
1.80
(1.48%)
(1.40%)
—
6.17
Div yield (avg)%
18.95
17.08
14.25
12.03
10.65
10.72
7.96
6.20
7.12
7.23
17.38
7.23
10.68
49
13.74
Payout ratio%
13.36
15.53
13.94
11.23
13.27
11.54
14.36
16.89
19.03
20.93
4.74
16.89
14.15
79
497.1
Shares (diluted)M
487.1
471.1
497.5
517.8
531.6
583.8
636.3
588.5
568.1
598.3
483.6
2.39%
1.81%
30
26.99
Buyback yield%
26.37
29.28
30.95
30.37
28.67
27.84
25.94
24.35
26.04
25.07
7.95
25.94
27.10
83
1.281
D/E ratiox
0.640
0.649
0.730
0.748
0.804
0.850
0.833
0.872
1.026
1.110
1.020
0.872
0.818
86
3.999
Enterprise value₹B
1.067
1.140
1.244
1.325
1.571
1.668
1.822
1.904
2.190
2.599
2.756
10.60%
10.98%
42
4.132
LT debt₹B
1.800
1.731
1.757
1.819
1.635
1.533
1.537
1.683
1.570
1.516
1.441
(1.50%)
(1.65%)
70
Revenue
₹4.168B
2.84%
1.00×
Cost of revenue
₹2.335B
2.69%
0.99×
Operating expenses
₹917.7M
3.15%
1.03×
Goodwill & intangibles
15.35%
Spread over hurdle
40.56%