2.851
Revenue₹B
1.918
2.007
2.175
2.268
2.389
2.543
2.774
2.957
3.150
3.435
3.136
7.53%
6.76%
55
24.82
Revenue growth%
8.71
9.74
8.02
7.87
7.41
8.73
5.81
5.05
7.59
4.83
19.95
5.81
7.73
35
9.49
Gross margin%
20.31
20.82
20.91
19.85
16.90
19.40
21.93
21.03
21.25
23.06
11.74
21.25
20.86
63
22.79
Operating margin%
0.40
0.40
2.36
0.40
0.66
0.40
1.42
1.52
3.41
2.36
12.91
1.52
1.04
75
9.10
Net margin%
5.89
3.49
0.68
0.40
2.16
0.40
2.43
3.06
4.30
5.06
21.06
3.06
2.75
9
33.44
P/E ratio (avg)x
43.97
49.10
54.85
55.74
56.57
53.74
62.70
63.78
65.66
64.70
9.812
63.78
56.15
24
7.422
EV/EBITx
39.55
47.43
56.88
65.29
71.14
76.43
83.69
94.37
98.50
101.1
28.88
94.37
73.78
60
27.63
FCF yield (avg)%
8.21
6.93
7.90
9.35
11.79
10.63
8.87
8.93
11.91
13.92
23.07
10.63
9.14
39
27.71
FCF margin%
14.57
13.92
14.71
14.26
11.95
13.66
15.74
18.07
19.26
18.48
4.22
18.07
14.64
32
1.487
FCF / Net incomex
1.848
1.952
1.992
1.909
1.880
1.847
1.813
1.767
1.629
1.709
0.831
1.767
1.847
87
2.30
ROIC%
14.51
11.51
10.82
10.28
11.99
9.35
11.41
12.96
12.72
13.66
3.82
12.72
11.75
39
26.17
Return on equity%
12.63
15.54
14.38
13.39
14.13
16.33
19.21
20.97
20.94
22.36
22.46
20.94
15.94
85
5.86
Return on assets%
13.94
14.05
14.52
14.62
13.96
14.92
16.73
15.47
14.52
12.74
23.94
14.92
14.52
65
1.48
EPS₹
9.59
9.23
8.11
8.09
7.51
7.86
7.67
6.73
7.03
7.51
1.61
—
(3.87%)
—
25.55
EPS growth%
18.20
15.35
13.84
11.92
13.84
14.83
15.11
13.07
11.66
13.68
20.59
13.68
13.84
76
1.83
Bookvalue per sh₹
9.58
9.05
9.44
8.63
7.84
7.79
8.18
9.23
10.22
9.87
8.12
4.72%
0.93%
—
3.06
FCF per share₹
3.67
3.25
2.93
2.56
2.72
2.65
2.39
2.12
1.94
2.11
2.79
(4.95%)
(4.71%)
—
8.06
Dividend per sh₹
6.33
7.03
7.83
7.94
7.71
7.41
6.79
6.79
6.07
5.93
2.32
(5.12%)
(0.20%)
—
18.05
Div yield (avg)%
0.90
3.80
3.11
2.77
4.46
6.67
7.05
9.37
11.36
12.97
2.57
9.37
5.57
10
29.70
Payout ratio%
15.61
17.02
19.03
16.18
15.79
15.88
13.43
14.92
15.97
18.29
27.62
15.88
15.93
75
111.1
Shares (diluted)M
133.3
131.2
125.0
132.2
131.9
132.8
130.9
131.5
136.6
150.8
111.1
2.73%
1.55%
72
29.26
Buyback yield%
13.15
13.44
11.47
14.27
12.30
12.69
11.42
14.37
16.64
16.12
12.16
14.37
13.29
56
1.281
D/E ratiox
1.015
1.076
0.983
0.993
0.950
0.836
0.868
0.955
0.916
0.815
0.192
0.868
0.953
30
1.501
Enterprise value₹B
3.095
3.490
3.478
3.719
3.933
4.034
3.765
4.360
4.195
4.233
0.201
1.48%
3.22%
88
1.270
LT debt₹B
2.221
2.377
2.365
2.176
1.908
1.975
1.839
1.892
1.661
1.677
0.515
(2.55%)
(3.93%)
70
Revenue
₹3.435B
6.76%
1.00×
Cost of revenue
₹2.040B
6.80%
1.00×
Operating expenses
₹502.4M
6.84%
1.01×
Cash and investments
17.24%
Spread over hurdle
(6.61%)