1.443
Revenue₹B
1.319
1.367
1.419
1.456
1.455
1.481
1.471
1.498
1.553
1.563
1.530
1.44%
1.87%
86
25.17
Revenue growth%
7.93
9.98
8.49
6.38
8.17
5.77
4.11
1.21
2.55
0.40
2.38
2.55
6.08
28
8.16
Gross margin%
25.64
26.31
25.06
23.31
25.97
28.51
31.42
31.19
29.62
30.48
21.93
30.48
27.41
22
6.29
Operating margin%
5.63
5.05
3.50
5.77
6.88
6.57
9.04
7.25
7.40
8.84
8.54
7.40
6.72
65
26.74
Net margin%
15.96
13.03
11.35
10.33
9.60
7.77
5.31
2.50
0.40
2.50
6.65
2.50
8.69
52
32.74
P/E ratio (avg)x
41.47
41.00
47.30
54.46
58.22
59.15
66.83
78.25
75.50
89.29
25.49
75.50
58.68
25
22.28
EV/EBITx
9.977
8.722
9.216
8.605
8.888
8.107
8.324
8.743
9.187
9.533
14.66
8.743
8.816
72
14.96
FCF yield (avg)%
14.58
14.58
15.41
17.00
15.85
13.49
12.25
14.34
15.26
12.80
7.81
13.49
14.58
7
17.88
FCF margin%
13.60
12.28
11.98
14.31
13.04
16.03
15.50
16.13
17.45
18.19
13.34
16.13
14.91
35
0.534
FCF / Net incomex
1.422
1.376
1.195
1.093
1.022
1.064
1.155
1.116
1.173
1.073
1.246
1.116
1.135
19
13.53
ROIC%
26.39
28.81
29.24
31.00
29.89
31.88
31.28
34.00
33.24
30.29
15.01
31.88
30.64
71
5.29
Return on equity%
4.61
6.35
7.53
9.49
12.39
11.42
11.81
14.30
13.29
15.87
3.92
13.29
11.62
6
17.45
Return on assets%
28.06
26.23
24.59
24.81
23.29
25.02
24.15
22.15
19.44
20.33
23.07
22.15
24.37
93
6.88
EPS₹
4.27
4.34
4.81
5.30
5.39
5.97
5.96
5.54
5.83
6.57
7.35
4.06%
5.09%
—
15.35
EPS growth%
26.08
28.43
25.99
25.78
27.81
26.78
24.75
25.10
22.36
20.12
16.25
24.75
25.89
23
2.93
Bookvalue per sh₹
3.50
4.03
4.58
4.70
5.36
6.00
6.04
6.67
7.55
7.49
3.90
6.93%
8.14%
—
4.42
FCF per share₹
1.74
1.66
1.84
1.99
2.16
2.17
2.44
2.72
2.85
3.10
4.81
7.47%
6.00%
—
1.12
Dividend per sh₹
1.28
1.36
1.18
1.07
1.11
1.00
0.90
0.91
0.85
0.76
4.37
(7.32%)
(5.90%)
—
2.66
Div yield (avg)%
8.64
8.80
7.44
9.53
12.23
14.97
14.52
13.70
15.37
17.56
10.75
14.97
12.96
45
4.32
Payout ratio%
16.57
17.68
16.15
17.72
17.04
16.24
18.95
19.97
19.69
17.06
16.42
18.95
17.37
88
76.47
Shares (diluted)M
87.79
88.26
87.70
78.29
70.89
72.77
77.46
80.74
83.04
87.34
80.85
4.26%
0.37%
89
8.56
Buyback yield%
25.92
24.06
25.55
27.52
29.61
31.00
33.11
35.58
34.23
35.82
11.26
34.23
30.31
13
1.114
D/E ratiox
0.453
0.409
0.411
0.442
0.465
0.493
0.427
0.363
0.342
0.352
1.089
0.363
0.419
79
0.876
Enterprise value₹B
1.941
1.732
1.563
1.646
1.624
1.802
1.626
1.665
1.754
1.637
1.026
0.16%
(0.86%)
91
0.905
LT debt₹B
0.731
0.819
0.818
0.780
0.915
0.912
0.904
0.929
1.101
1.218
0.252
5.90%
5.28%
88
Revenue
₹1.563B
1.87%
1.00×
Cost of revenue
₹853.6M
1.84%
1.00×
Operating expenses
₹258.2M
2.38%
1.05×
Cash and investments
23.60%
Goodwill & intangibles
16.25%
Spread over hurdle
61.31%