5.526
Revenue₹B
12.69
13.65
14.30
15.29
15.90
16.68
17.33
18.25
19.12
20.03
5.788
4.73%
5.27%
78
5.79
Revenue growth%
17.69
18.56
18.36
16.16
13.53
14.60
11.86
9.58
9.89
12.81
16.92
11.86
14.06
5
7.48
Gross margin%
24.21
24.99
22.68
25.14
26.41
24.40
26.24
23.88
24.14
24.94
22.29
24.40
24.67
61
27.62
Operating margin%
15.69
15.44
17.52
14.63
12.43
13.48
14.70
17.49
17.57
20.09
11.57
17.49
15.56
19
16.72
Net margin%
29.17
27.11
28.73
25.78
24.85
24.34
24.04
23.20
24.20
21.64
23.56
24.04
24.60
89
31.34
P/E ratio (avg)x
28.27
30.45
34.03
37.09
37.32
40.04
45.40
52.13
60.64
70.59
11.23
52.13
38.68
9
7.161
EV/EBITx
14.75
15.45
13.99
13.75
12.58
11.97
11.71
10.83
12.03
11.66
24.43
11.71
12.30
61
18.03
FCF yield (avg)%
14.70
13.89
12.44
13.55
12.98
14.75
14.61
13.63
16.51
17.15
18.77
14.75
14.25
92
6.24
FCF margin%
31.62
30.92
28.33
29.30
29.77
29.82
28.66
28.09
29.29
28.60
18.68
28.66
29.29
28
0.907
FCF / Net incomex
1.804
1.866
1.602
1.429
1.353
1.454
1.476
1.390
1.492
1.522
0.782
1.476
1.484
8
16.35
ROIC%
25.06
23.99
21.73
23.96
24.19
26.93
27.59
27.65
25.16
22.95
15.89
26.93
24.63
56
6.66
Return on equity%
3.60
3.25
4.22
5.74
4.65
4.72
6.73
7.33
9.83
11.62
10.73
7.33
5.23
27
2.07
Return on assets%
21.65
20.13
19.60
21.82
23.99
21.77
24.24
25.57
27.99
29.38
24.66
25.57
22.90
78
67.34
EPS₹
54.41
53.57
47.46
45.69
40.61
44.26
44.43
42.44
45.12
43.73
71.39
1.49%
(1.78%)
—
22.18
EPS growth%
18.74
16.99
16.85
15.05
15.12
13.71
11.55
12.96
11.11
9.30
7.68
11.55
14.38
40
53.97
Bookvalue per sh₹
31.09
28.73
28.21
26.01
23.16
25.25
23.72
25.76
24.43
22.24
29.28
(0.80%)
(3.43%)
—
68.46
FCF per share₹
61.65
70.06
76.06
82.01
85.20
96.24
101.63
115.49
115.96
132.74
68.58
9.27%
8.49%
—
16.87
Dividend per sh₹
107.25
122.01
118.87
117.30
130.87
149.39
150.44
171.35
190.29
225.95
21.27
11.54%
8.69%
—
12.35
Div yield (avg)%
22.28
22.52
25.10
25.58
23.65
23.13
21.57
22.55
20.52
20.57
19.69
21.57
22.53
94
20.80
Payout ratio%
16.69
17.31
20.19
20.48
21.48
23.95
23.54
22.53
22.69
22.38
13.55
22.69
21.93
8
172.9
Shares (diluted)M
236.0
273.7
283.8
324.6
324.3
364.7
396.7
471.1
513.4
504.5
178.9
9.24%
8.85%
28
24.55
Buyback yield%
0.40
0.40
1.04
0.40
0.40
1.15
3.95
6.76
8.13
5.83
25.79
5.83
1.09
78
0.563
D/E ratiox
0.693
0.706
0.749
0.798
0.786
0.890
0.874
0.989
1.017
1.170
0.816
0.989
0.836
30
16.22
Enterprise value₹B
18.54
19.54
18.40
20.25
22.10
23.50
22.39
25.16
29.10
30.84
7.636
6.89%
5.03%
77
11.50
LT debt₹B
0.886
0.901
0.959
0.997
0.875
0.875
0.920
0.987
0.993
0.962
6.579
1.90%
0.97%
19
Revenue
₹20.03B
5.27%
1.00×
Cost of revenue
₹9.998B
4.94%
0.97×
Operating expenses
₹4.165B
5.33%
1.01×
Cash and investments
22.54%
Property and equipment
21.81%
Goodwill & intangibles
13.49%
Spread over hurdle
34.94%