3.170
Revenue₹B
5.418
5.750
6.223
6.604
7.078
7.705
8.434
8.906
9.700
10.51
3.250
8.23%
7.42%
58
25.91
Revenue growth%
6.24
8.03
10.94
12.72
14.17
13.43
11.87
11.79
12.51
14.60
28.58
12.51
12.19
47
9.93
Gross margin%
20.24
22.96
20.55
21.44
23.72
24.48
23.78
24.15
25.07
25.35
5.56
24.48
23.75
41
6.72
Operating margin%
6.74
9.61
11.79
13.72
14.58
14.01
12.07
13.15
16.10
16.32
12.91
14.01
13.43
22
2.45
Net margin%
18.24
17.83
19.50
17.85
16.69
16.31
18.79
19.85
18.42
17.33
5.69
18.42
18.05
61
28.69
P/E ratio (avg)x
16.06
14.74
14.78
15.37
16.96
15.20
15.70
14.88
13.38
15.02
6.628
15.02
15.11
72
17.01
EV/EBITx
48.81
49.74
47.83
42.64
39.62
43.43
47.85
48.91
43.76
41.76
11.84
43.76
45.79
8
18.25
FCF yield (avg)%
25.94
26.45
28.75
26.21
24.25
21.36
19.03
18.29
18.93
17.98
5.28
18.93
22.81
26
8.31
FCF margin%
12.12
9.51
9.09
7.65
8.24
8.06
8.54
8.12
5.85
6.73
6.42
8.06
8.18
34
1.196
FCF / Net incomex
2.037
2.140
2.426
2.761
3.033
3.600
3.578
4.251
4.767
5.536
1.041
4.251
3.306
78
23.90
ROIC%
7.01
8.82
8.90
9.45
9.49
9.01
6.55
8.72
9.88
11.47
8.43
9.01
8.95
40
10.39
Return on equity%
1.71
0.99
0.48
2.44
4.08
3.37
4.34
3.05
1.68
0.40
17.54
3.05
2.07
43
18.25
Return on assets%
19.53
17.69
15.01
12.30
14.51
16.67
17.70
18.04
16.32
16.65
29.62
16.67
16.66
83
27.37
EPS₹
6.02
5.35
4.80
5.04
4.86
4.95
4.38
4.15
4.50
4.66
29.10
(0.83%)
(3.70%)
—
26.31
EPS growth%
20.00
19.41
22.23
24.25
23.51
23.87
23.53
23.71
24.30
26.00
6.22
23.87
23.62
50
18.10
Bookvalue per sh₹
11.59
12.70
11.71
12.48
11.29
12.22
12.70
13.35
12.63
12.95
23.62
2.79%
2.05%
—
5.86
FCF per share₹
26.91
30.21
34.81
33.00
37.79
36.97
39.81
38.36
43.56
48.90
9.41
5.29%
6.03%
—
22.28
Dividend per sh₹
34.19
39.87
45.93
55.80
60.73
68.91
82.05
94.96
99.70
120.96
8.47
14.78%
14.31%
—
9.68
Div yield (avg)%
19.86
17.53
19.78
17.07
16.48
19.05
20.24
17.25
18.43
16.77
26.39
18.43
17.98
17
16.77
Payout ratio%
17.96
17.91
16.98
18.43
16.89
15.12
14.35
13.60
13.53
11.74
8.52
13.60
16.00
54
231.9
Shares (diluted)M
281.2
293.8
275.8
303.5
301.3
331.8
311.3
334.0
306.3
271.5
239.9
(2.06%)
0.47%
83
11.35
Buyback yield%
29.22
27.64
24.80
22.15
22.99
24.17
26.19
24.81
25.25
27.46
17.35
25.25
25.03
47
0.704
D/E ratiox
1.188
1.212
1.317
1.331
1.430
1.440
1.470
1.565
1.763
2.000
1.516
1.565
1.435
47
6.631
Enterprise value₹B
6.382
6.734
6.417
6.318
6.841
7.269
7.377
7.116
6.822
6.239
6.847
(1.83%)
(0.89%)
66
4.336
LT debt₹B
6.831
5.962
5.597
5.975
5.586
6.092
6.446
5.904
6.118
6.377
1.199
2.69%
(0.52%)
62
Revenue
₹10.51B
7.42%
1.00×
Cost of revenue
₹6.538B
7.36%
0.99×
Operating expenses
₹2.548B
7.07%
0.97×
Spread over hurdle
(0.62%)