2.730
Revenue₹B
2.258
2.338
2.442
2.569
2.664
2.840
2.940
3.083
3.234
3.359
2.932
4.75%
4.60%
5
16.07
Revenue growth%
18.68
16.96
17.32
19.24
18.46
16.77
18.38
17.53
17.42
16.88
19.15
17.42
17.47
80
25.47
Gross margin%
4.30
2.67
2.34
1.50
4.00
6.13
8.86
11.84
11.90
9.02
24.70
9.02
5.21
44
18.83
Operating margin%
28.87
31.36
33.56
34.34
32.79
30.74
31.55
33.93
36.30
35.04
17.89
33.93
33.17
64
13.11
Net margin%
18.05
17.46
20.19
21.64
19.32
20.71
21.15
20.30
19.84
16.91
29.10
20.30
20.02
67
9.375
P/E ratio (avg)x
16.05
16.38
15.89
17.27
17.69
17.07
15.96
16.10
18.33
18.50
19.30
17.07
16.73
45
22.06
EV/EBITx
16.55
16.74
15.95
16.59
18.19
19.27
22.18
22.81
26.76
27.51
18.28
22.81
18.73
33
26.62
FCF yield (avg)%
11.28
12.67
15.30
13.39
10.90
10.26
9.99
10.15
13.02
13.66
17.26
10.26
11.98
20
29.37
FCF margin%
5.89
2.97
0.40
2.18
0.40
0.56
3.28
1.95
1.50
0.40
24.96
1.50
1.72
6
1.458
FCF / Net incomex
0.648
0.708
0.646
0.619
0.582
0.624
0.655
0.602
0.666
0.662
0.728
0.655
0.647
60
23.33
ROIC%
23.48
21.25
23.15
22.42
23.34
20.72
22.97
22.15
24.19
26.93
27.87
22.97
23.06
63
25.63
Return on equity%
12.71
10.20
7.34
10.09
10.54
9.50
8.04
6.24
3.88
6.70
4.75
6.70
8.77
60
16.51
Return on assets%
17.70
15.30
13.10
11.30
10.24
10.21
11.26
11.84
9.10
10.88
20.07
10.88
11.28
57
50.71
EPS₹
16.64
16.54
15.97
16.98
16.79
16.07
18.71
17.68
20.57
19.30
56.22
2.82%
1.66%
—
10.59
EPS growth%
16.18
18.99
20.97
22.92
20.71
18.13
20.61
18.48
16.09
13.36
25.30
18.13
18.73
74
44.92
Bookvalue per sh₹
109.12
114.61
109.74
101.56
101.76
107.02
114.33
126.78
114.40
118.24
22.41
3.05%
1.04%
—
66.74
FCF per share₹
40.89
43.34
41.79
41.65
39.14
38.89
35.19
34.03
33.11
36.07
75.84
(1.62%)
(0.88%)
—
60.19
Dividend per sh₹
78.89
79.06
76.23
80.58
82.72
74.46
66.59
68.22
59.84
60.75
22.42
(5.99%)
(3.35%)
—
6.53
Div yield (avg)%
5.66
2.70
3.78
3.45
5.15
7.29
5.13
3.20
2.17
2.76
15.66
3.20
3.62
19
24.62
Payout ratio%
4.01
1.82
3.29
1.66
0.40
0.40
3.34
5.18
2.31
1.57
24.93
2.31
2.06
90
18.70
Shares (diluted)M
25.38
24.20
25.63
25.05
29.13
30.97
36.39
42.79
43.48
44.61
18.85
8.90%
6.00%
70
9.84
Buyback yield%
17.35
18.62
17.52
18.45
18.72
21.50
19.05
17.01
19.07
16.88
19.75
19.05
18.53
24
0.431
D/E ratiox
1.152
1.105
1.026
1.181
1.219
1.362
1.573
1.504
1.381
1.327
1.277
1.381
1.273
85
1.896
Enterprise value₹B
3.323
3.143
3.671
3.825
4.041
4.497
4.371
4.445
4.959
5.325
1.620
5.67%
5.23%
44
0.167
LT debt₹B
1.032
1.039
1.050
1.044
1.132
1.213
1.145
1.018
1.047
1.098
0.820
(0.61%)
0.51%
42
Revenue
₹3.359B
4.60%
1.00×
Cost of revenue
₹2.090B
4.23%
0.96×
Operating expenses
₹569.5M
5.23%
1.06×
Cash and investments
16.92%
Goodwill & intangibles
16.31%
Spread over hurdle
(7.11%)