8.317
Revenue₹B
7.694
7.917
8.317
8.473
8.836
8.988
9.301
9.739
10.33
10.58
8.517
3.67%
3.61%
63
6.67
Revenue growth%
15.51
13.65
14.53
14.96
17.40
17.59
15.40
17.50
16.60
17.17
11.83
17.17
16.05
50
17.67
Gross margin%
3.24
2.13
0.88
2.31
5.15
2.39
2.22
0.94
0.40
0.40
23.57
0.94
2.18
77
12.66
Operating margin%
25.68
26.37
28.20
27.73
27.30
24.78
25.65
27.37
29.96
32.12
26.26
27.37
27.33
30
24.23
Net margin%
14.32
17.10
16.44
17.84
19.35
17.31
16.07
17.79
20.54
17.77
21.11
17.77
17.54
59
11.21
P/E ratio (avg)x
22.01
23.26
20.27
19.84
20.67
18.81
19.11
17.89
16.43
15.99
20.91
17.89
19.47
79
29.64
EV/EBITx
24.80
23.95
23.50
20.50
19.15
21.04
22.95
24.15
22.44
21.74
11.41
22.44
22.70
37
22.58
FCF yield (avg)%
20.96
20.81
19.28
20.91
23.38
22.32
21.21
20.47
23.07
25.91
19.16
22.32
21.08
90
13.98
FCF margin%
22.57
24.37
25.30
23.11
20.39
21.76
18.81
20.66
19.04
20.46
13.88
20.46
21.21
46
1.380
FCF / Net incomex
0.131
0.153
0.158
0.160
0.166
0.189
0.180
0.170
0.184
0.190
1.000
0.184
0.168
50
8.28
ROIC%
22.08
19.28
16.98
14.47
16.56
17.00
19.66
21.41
24.20
27.01
9.61
21.41
19.47
38
9.02
Return on equity%
15.06
13.21
12.90
11.03
8.50
9.72
10.16
9.35
9.20
6.84
5.42
9.35
9.94
92
5.82
Return on assets%
37.30
34.71
35.26
34.34
32.54
33.40
31.75
33.17
34.57
33.70
29.84
33.40
34.02
49
13.76
EPS₹
25.78
24.27
21.14
18.02
15.29
15.12
14.02
14.97
16.08
17.17
15.14
2.35%
(5.44%)
—
14.65
EPS growth%
6.88
6.59
8.57
9.76
7.11
8.30
8.75
11.66
10.16
9.90
23.44
9.90
8.66
7
5.53
Bookvalue per sh₹
7.32
7.84
8.02
8.17
6.97
7.51
7.05
6.57
6.69
7.16
9.47
0.56%
(1.52%)
—
19.88
FCF per share₹
32.88
32.36
31.06
36.05
41.52
46.81
49.96
58.41
62.46
67.25
28.99
10.13%
8.66%
—
15.30
Dividend per sh₹
31.00
34.73
35.00
34.69
31.53
30.35
27.91
28.72
30.64
29.82
6.45
(1.11%)
(0.24%)
—
4.83
Div yield (avg)%
23.17
24.35
25.98
27.70
29.27
28.24
27.95
25.12
27.23
24.89
12.15
27.23
26.61
10
10.90
Payout ratio%
14.65
13.16
13.20
11.29
9.01
7.22
8.80
8.58
6.90
5.63
4.33
7.22
8.91
53
64.13
Shares (diluted)M
92.45
91.97
98.35
105.8
120.7
132.6
146.5
147.8
177.0
201.5
64.09
10.80%
9.04%
92
10.75
Buyback yield%
10.12
12.93
10.02
12.47
10.35
9.74
7.98
10.48
8.91
6.45
5.60
8.91
10.07
34
1.297
D/E ratiox
2.319
2.559
2.993
3.359
3.718
4.465
4.549
4.654
4.658
4.710
1.560
4.654
4.092
10
9.206
Enterprise value₹B
5.011
5.160
5.309
5.035
4.901
4.466
4.671
5.063
5.795
5.873
9.550
3.69%
0.97%
47
8.271
LT debt₹B
8.704
8.835
10.08
11.65
13.90
15.61
17.10
17.99
19.53
19.46
6.253
6.96%
10.36%
69
Revenue
₹10.58B
3.61%
1.00×
Cost of revenue
₹5.352B
3.77%
1.01×
Operating expenses
₹1.967B
3.66%
1.00×
Cash and investments
18.34%
Goodwill & intangibles
16.65%
Spread over hurdle
38.89%