2.408
Revenue₹B
1.530
1.600
1.730
1.815
1.912
2.065
2.179
2.286
2.433
2.627
2.457
6.56%
6.00%
63
3.84
Revenue growth%
14.19
12.33
12.26
10.91
9.58
11.74
12.39
14.73
12.73
11.70
27.57
12.39
12.30
84
22.99
Gross margin%
21.88
19.03
21.44
22.78
23.77
25.23
26.48
27.95
30.86
28.99
24.66
27.95
24.50
72
21.65
Operating margin%
18.22
20.27
20.86
22.92
20.90
23.70
21.57
20.60
23.23
26.14
29.04
23.23
21.23
67
9.45
Net margin%
19.96
21.72
19.65
18.95
16.16
15.19
13.28
14.32
14.12
14.98
21.67
14.32
15.67
41
23.58
P/E ratio (avg)x
31.66
27.35
27.35
29.20
29.98
29.77
26.61
25.32
26.70
28.66
11.53
26.70
28.00
79
17.31
EV/EBITx
25.90
27.37
26.62
30.41
34.68
38.06
38.13
42.54
47.49
54.47
18.88
42.54
36.37
77
24.23
FCF yield (avg)%
6.37
6.86
4.39
3.10
0.40
2.33
2.60
4.98
2.00
1.24
20.02
2.33
2.85
68
17.55
FCF margin%
22.40
24.46
24.66
26.02
24.22
26.40
24.63
24.30
24.74
22.33
11.67
24.63
24.55
35
1.372
FCF / Net incomex
1.174
1.386
1.575
1.786
2.059
2.015
1.946
1.878
1.808
2.142
0.379
1.946
1.843
18
4.06
ROIC%
28.92
28.79
31.30
31.56
30.34
31.49
29.44
28.70
26.44
25.75
10.34
28.70
29.18
68
23.52
Return on equity%
16.97
15.25
15.23
17.40
20.12
19.66
17.38
18.59
15.97
14.51
9.69
17.38
17.18
75
22.50
Return on assets%
6.76
8.13
9.34
7.85
5.89
8.01
8.99
10.87
7.97
8.69
5.81
8.69
8.07
88
28.22
EPS₹
30.13
31.19
29.98
31.77
33.49
29.59
28.48
27.39
27.58
28.64
29.18
(3.08%)
(1.11%)
—
11.27
EPS growth%
8.31
6.63
8.29
7.68
4.94
6.66
4.41
6.09
8.51
6.23
27.04
6.23
6.64
54
6.52
Bookvalue per sh₹
13.21
12.55
13.17
12.16
11.43
10.28
10.72
11.26
12.11
13.03
24.64
2.66%
(0.07%)
—
29.81
FCF per share₹
24.00
24.50
26.61
28.02
31.20
33.24
37.75
40.13
39.82
39.11
14.89
4.62%
5.92%
—
17.08
Dividend per sh₹
36.01
36.09
41.52
47.68
47.20
46.57
46.31
44.62
43.51
49.04
18.04
0.77%
5.02%
—
14.81
Div yield (avg)%
14.63
15.46
17.17
16.21
13.37
15.12
15.39
15.63
18.62
20.15
9.77
15.63
15.55
63
16.79
Payout ratio%
24.75
27.11
26.23
27.94
27.25
26.22
25.82
28.76
31.65
33.81
4.43
28.76
27.18
67
52.23
Shares (diluted)M
95.64
102.1
121.0
135.9
150.7
150.4
164.9
164.1
189.5
228.0
50.76
8.63%
10.54%
32
25.13
Buyback yield%
22.21
19.93
21.43
18.45
18.80
21.51
20.11
22.12
24.87
23.65
11.38
22.12
21.47
82
0.519
D/E ratiox
2.598
2.869
3.209
3.208
3.125
3.106
3.291
3.854
4.416
4.741
1.771
3.854
3.209
70
1.344
Enterprise value₹B
3.288
3.689
4.439
4.478
5.127
5.484
6.463
7.725
8.253
9.720
2.282
13.65%
13.01%
74
2.243
LT debt₹B
1.876
1.727
1.806
1.869
1.782
1.686
1.691
1.605
1.480
1.492
2.146
(3.49%)
(1.73%)
52
Revenue
₹2.627B
6.00%
1.00×
Cost of revenue
₹1.522B
6.03%
1.00×
Operating expenses
₹640.3M
6.15%
1.01×
Goodwill & intangibles
19.79%
Cash and investments
16.41%
Property and equipment
16.29%
Spread over hurdle
(3.32%)