0.263
Revenue₹B
0.869
0.921
0.987
1.044
1.093
1.189
1.238
1.347
1.440
1.536
0.285
7.04%
6.58%
15
13.40
Revenue growth%
3.23
3.46
4.30
6.96
9.95
9.10
8.50
9.30
11.67
9.46
5.89
9.30
8.80
65
15.34
Gross margin%
25.60
23.24
22.84
20.21
18.58
17.81
17.09
16.75
17.64
18.48
6.15
17.64
18.53
29
22.99
Operating margin%
6.64
9.26
11.15
9.57
7.99
5.66
5.14
6.52
5.91
3.09
13.02
5.66
6.58
67
25.77
Net margin%
34.09
35.35
35.30
36.11
35.31
35.34
35.13
32.49
31.50
30.30
16.97
32.49
35.22
36
30.02
P/E ratio (avg)x
27.89
28.40
31.96
35.05
34.54
36.70
42.71
45.95
43.73
44.24
21.21
43.73
35.87
41
18.31
EV/EBITx
12.67
13.88
14.27
13.69
13.75
13.74
14.86
16.47
17.86
20.27
37.58
16.47
14.07
83
20.58
FCF yield (avg)%
24.16
27.09
24.34
21.77
22.13
19.33
20.90
23.32
21.17
22.86
20.77
21.17
22.49
39
10.86
FCF margin%
24.15
26.20
26.90
27.25
29.75
30.05
31.44
31.07
30.88
30.80
5.85
30.88
29.90
33
1.617
FCF / Net incomex
1.431
1.446
1.255
1.066
1.081
1.078
1.143
1.155
1.057
1.140
1.747
1.140
1.141
82
12.96
ROIC%
4.25
7.12
5.07
4.97
6.83
4.57
7.43
8.81
6.41
6.05
7.77
6.41
6.23
65
6.33
Return on equity%
25.41
25.24
22.83
20.74
20.29
17.88
15.82
17.31
19.19
18.53
25.67
17.88
19.74
75
29.23
Return on assets%
21.24
22.15
23.10
23.68
25.50
28.43
27.70
28.95
26.99
25.48
17.10
27.70
25.49
92
24.79
EPS₹
24.17
25.77
25.68
27.76
24.85
27.10
29.57
28.30
25.33
24.48
26.31
(0.30%)
(0.45%)
—
8.96
EPS growth%
17.14
16.73
19.05
19.22
21.56
20.29
17.59
17.43
15.48
16.94
8.30
17.43
17.51
88
5.92
Bookvalue per sh₹
7.77
7.20
6.92
6.54
7.44
7.37
7.78
7.96
7.93
8.58
20.75
2.88%
1.74%
—
31.40
FCF per share₹
21.20
22.40
21.90
23.61
25.65
29.22
33.59
36.33
40.55
44.92
20.39
11.86%
8.60%
—
26.04
Dividend per sh₹
36.77
42.75
46.82
52.96
61.74
73.15
74.24
72.75
80.18
86.10
20.64
6.88%
10.86%
—
16.13
Div yield (avg)%
22.36
24.26
23.59
23.64
20.75
18.98
16.50
18.57
18.57
18.89
17.30
18.57
19.87
75
8.81
Payout ratio%
17.59
17.51
19.84
20.16
20.31
22.05
19.09
16.24
19.10
18.57
27.31
19.09
19.10
11
14.63
Shares (diluted)M
18.53
20.00
18.88
21.36
22.66
25.65
25.42
25.96
25.24
28.58
14.94
4.75%
4.04%
55
13.39
Buyback yield%
23.21
25.56
24.11
25.34
22.91
23.99
26.81
27.87
27.21
29.17
12.61
27.21
25.45
36
0.166
D/E ratiox
0.493
0.566
0.660
0.779
0.878
1.021
0.997
1.142
1.255
1.356
1.146
1.142
0.937
55
0.587
Enterprise value₹B
1.687
1.781
1.941
1.949
2.195
2.487
2.767
2.948
3.054
3.326
0.281
8.66%
7.83%
38
0.606
LT debt₹B
1.743
1.792
1.688
1.785
2.096
2.338
2.302
2.262
2.353
2.392
0.482
2.68%
4.81%
40
Revenue
₹1.536B
6.58%
1.00×
Cost of revenue
₹928.5M
6.75%
1.02×
Operating expenses
₹372.8M
6.31%
0.97×
Cash and investments
14.69%
Goodwill & intangibles
14.57%
Spread over hurdle
(4.62%)