1.962
Revenue₹B
0.874
0.958
1.018
1.099
1.198
1.304
1.444
1.580
1.689
1.871
2.164
9.33%
8.59%
40
20.85
Revenue growth%
9.59
10.75
10.53
11.11
10.67
8.77
7.08
4.77
2.98
0.40
25.91
4.77
9.18
11
6.17
Gross margin%
29.03
31.75
33.99
31.88
29.09
26.11
24.88
24.74
23.79
22.52
15.04
24.74
27.57
52
24.58
Operating margin%
13.68
10.72
11.19
10.39
12.53
14.45
11.72
13.38
14.19
12.85
21.49
13.38
12.69
42
18.21
Net margin%
27.46
29.69
29.77
28.33
25.93
27.14
27.73
27.21
26.30
24.96
26.49
27.14
27.34
74
14.54
P/E ratio (avg)x
29.14
31.90
34.04
34.73
38.05
41.06
42.67
43.15
46.27
49.63
8.414
43.15
39.56
85
33.10
EV/EBITx
32.03
34.73
39.46
40.05
38.40
38.35
36.80
43.06
46.87
46.40
34.10
43.06
38.93
14
6.83
FCF yield (avg)%
17.68
16.03
17.61
20.49
21.59
19.30
17.71
19.23
19.63
18.52
6.75
19.23
18.88
91
19.36
FCF margin%
23.01
22.74
23.23
21.33
21.25
19.70
16.75
18.77
17.49
15.64
17.90
17.49
20.48
80
0.556
FCF / Net incomex
0.740
0.753
0.797
0.895
0.973
1.074
1.207
1.183
1.272
1.241
1.377
1.207
1.024
64
18.90
ROIC%
23.21
23.16
22.55
21.98
21.25
20.92
19.22
16.90
14.45
16.69
21.09
16.90
21.08
32
4.32
Return on equity%
18.08
17.63
19.45
19.82
20.53
22.41
20.64
18.26
18.56
17.49
6.64
18.56
19.01
34
2.10
Return on assets%
21.33
18.65
18.30
19.11
19.81
20.93
23.85
26.71
25.18
25.47
3.81
25.18
21.13
9
14.18
EPS₹
9.57
9.18
8.88
8.46
8.67
8.43
9.28
10.44
11.29
10.10
15.15
3.09%
1.16%
—
29.98
EPS growth%
24.68
27.61
26.23
24.93
25.40
25.27
23.93
22.74
22.39
21.45
17.37
22.74
24.81
45
3.60
Bookvalue per sh₹
20.38
20.09
19.18
20.33
20.26
22.86
21.38
24.78
27.35
28.74
16.16
7.24%
4.77%
—
10.96
FCF per share₹
16.59
16.58
14.94
16.20
15.25
16.57
17.66
15.77
16.72
15.16
19.12
(0.11%)
(1.43%)
—
3.43
Dividend per sh₹
17.68
17.04
16.69
18.00
18.03
19.27
18.37
19.86
21.20
19.93
12.25
2.02%
2.08%
—
14.79
Div yield (avg)%
12.85
13.45
13.43
13.62
13.31
12.74
11.46
12.19
14.05
16.17
8.08
12.74
13.37
35
21.93
Payout ratio%
5.43
4.62
4.28
2.35
4.32
2.92
0.40
0.85
0.40
0.75
21.78
0.75
2.63
15
47.51
Shares (diluted)M
71.98
81.30
82.76
96.38
111.0
112.4
125.3
142.2
135.7
153.7
46.17
6.74%
9.55%
51
7.13
Buyback yield%
10.88
12.89
12.10
14.76
15.27
13.69
13.88
16.52
14.98
12.47
22.83
13.88
13.79
56
0.362
D/E ratiox
1.245
1.309
1.178
1.047
0.907
0.954
0.954
0.989
0.955
0.873
0.874
0.954
0.972
49
0.634
Enterprise value₹B
0.643
0.726
0.705
0.701
0.778
0.776
0.900
1.065
1.044
1.116
1.685
7.48%
5.70%
23
0.972
LT debt₹B
0.943
0.952
1.082
1.160
1.154
1.241
1.232
1.456
1.499
1.520
1.634
5.66%
6.11%
51
Revenue
₹1.871B
8.59%
1.00×
Cost of revenue
₹1.058B
8.46%
0.99×
Operating expenses
₹271.5M
7.94%
0.94×
Goodwill & intangibles
16.69%
Spread over hurdle
42.90%