23.70
Revenue₹B
15.42
16.78
18.05
19.03
19.92
20.86
22.36
24.33
26.30
28.73
25.03
7.60%
7.10%
91
28.08
Revenue growth%
8.83
7.20
6.54
8.72
7.94
6.49
5.09
6.19
6.35
3.96
27.83
6.19
6.51
19
26.41
Gross margin%
30.52
29.17
29.98
30.70
29.40
27.07
26.59
25.05
23.20
21.85
15.73
25.05
28.12
92
2.33
Operating margin%
19.05
20.01
21.30
20.08
19.16
21.36
22.91
21.26
19.87
22.36
16.91
21.36
20.67
20
9.79
Net margin%
8.37
7.91
9.14
9.06
8.68
8.24
5.93
6.83
5.42
2.85
28.88
5.93
8.08
20
11.21
P/E ratio (avg)x
16.81
17.46
19.81
21.28
25.06
28.65
31.88
36.73
43.90
46.46
36.52
36.73
26.85
13
8.981
EV/EBITx
14.85
13.67
13.65
12.22
11.60
11.47
10.14
11.06
11.25
11.75
35.40
11.25
11.67
63
21.15
FCF yield (avg)%
23.14
23.59
21.02
18.99
20.35
19.58
22.05
20.31
20.26
22.99
16.35
20.31
20.69
92
19.81
FCF margin%
26.69
27.89
30.46
33.28
32.67
33.37
35.72
36.87
37.51
36.60
6.94
36.60
33.32
13
1.058
FCF / Net incomex
0.810
0.817
0.869
0.925
0.935
0.892
0.979
1.075
1.078
1.217
1.268
1.075
0.930
58
26.38
ROIC%
20.54
22.48
24.14
22.78
20.63
18.46
19.77
20.02
18.55
20.07
9.54
19.77
20.31
83
14.60
Return on equity%
19.17
17.33
14.48
15.17
13.94
11.52
12.81
11.09
10.18
11.28
26.80
11.28
13.38
67
9.87
Return on assets%
4.40
5.38
7.62
8.78
7.96
7.37
5.10
6.41
4.10
4.90
11.12
5.10
5.89
61
80.11
EPS₹
73.27
76.36
82.54
81.26
91.35
108.34
123.57
142.87
154.14
159.47
87.10
11.79%
8.66%
—
6.77
EPS growth%
23.57
21.55
23.36
23.29
22.48
22.89
22.95
20.43
19.45
16.63
4.17
20.43
22.69
85
90.92
Bookvalue per sh₹
71.72
78.46
73.23
70.94
70.13
62.34
58.50
58.68
59.21
59.53
48.32
(3.22%)
(2.77%)
—
84.14
FCF per share₹
38.37
41.38
37.23
36.93
31.13
33.35
29.15
25.99
25.14
26.74
41.17
(2.99%)
(5.01%)
—
21.15
Dividend per sh₹
31.27
34.13
34.67
36.85
44.08
43.33
52.23
62.50
72.28
87.52
15.80
14.70%
10.74%
—
25.58
Div yield (avg)%
15.59
17.32
16.44
14.31
14.63
13.54
13.73
14.92
17.16
15.03
6.64
14.92
14.98
19
7.29
Payout ratio%
12.46
14.63
17.22
14.84
17.63
17.28
19.60
22.29
22.67
23.32
23.94
22.29
17.46
48
130.9
Shares (diluted)M
172.4
171.3
156.4
157.0
151.9
147.3
139.4
130.4
140.2
139.3
131.3
(1.71%)
(1.05%)
16
23.61
Buyback yield%
21.60
22.23
21.06
23.37
25.61
28.11
26.13
25.76
27.60
28.87
6.63
27.60
25.69
73
1.671
D/E ratiox
1.362
1.279
1.448
1.337
1.477
1.480
1.389
1.412
1.333
1.476
1.604
1.412
1.400
48
18.08
Enterprise value₹B
33.84
32.38
35.31
39.30
40.41
45.79
47.40
53.62
58.95
64.73
19.15
9.88%
7.37%
74
27.86
LT debt₹B
19.06
19.64
19.58
19.45
21.22
22.29
21.32
23.21
22.34
23.69
14.19
2.23%
2.49%
34
Revenue
₹28.73B
7.10%
1.00×
Cost of revenue
₹19.75B
7.26%
1.02×
Operating expenses
₹3.879B
6.71%
0.96×
Goodwill & intangibles
20.19%
Cash and investments
18.57%
Spread over hurdle
(9.38%)