5.851
Revenue₹B
4.657
5.103
5.410
5.835
6.388
7.045
7.727
8.316
9.166
9.715
6.092
8.74%
8.43%
20
16.76
Revenue growth%
24.63
25.04
27.33
30.24
30.50
30.98
32.11
31.25
28.60
29.77
22.63
30.98
30.00
78
21.81
Gross margin%
29.30
31.06
29.80
30.09
30.21
32.60
35.51
36.09
34.27
34.13
12.33
34.27
31.83
60
8.06
Operating margin%
1.00
0.71
2.34
4.75
5.71
6.77
3.99
5.13
7.71
6.32
22.36
6.32
4.94
52
13.76
Net margin%
6.86
4.12
6.41
8.08
5.63
2.84
2.64
0.74
0.40
0.40
16.93
0.74
3.48
63
36.43
P/E ratio (avg)x
25.26
23.90
26.50
26.27
28.13
29.63
32.01
35.88
39.46
42.86
37.95
35.88
28.88
9
25.47
EV/EBITx
19.47
18.40
19.09
21.76
22.29
22.77
23.71
22.61
23.67
23.15
14.38
23.15
22.45
15
13.47
FCF yield (avg)%
18.86
16.47
18.20
16.45
18.25
18.12
18.02
15.90
18.19
20.44
14.85
18.12
18.16
70
22.38
FCF margin%
11.68
13.68
12.24
12.78
14.46
13.56
11.75
10.46
9.89
7.60
11.36
10.46
11.99
10
1.431
FCF / Net incomex
1.862
1.684
1.651
1.633
1.594
1.556
1.696
1.542
1.409
1.379
0.140
1.542
1.614
93
13.89
ROIC%
7.36
7.58
8.09
5.24
2.52
4.84
2.71
2.89
2.46
3.77
5.25
2.89
4.31
59
26.91
Return on equity%
7.10
4.16
4.72
7.58
10.18
9.56
12.38
9.78
10.13
10.43
11.35
10.13
9.67
54
2.58
Return on assets%
16.40
17.43
15.97
17.24
19.02
18.99
17.59
19.73
21.79
21.10
4.60
19.73
18.29
80
90.64
EPS₹
98.53
103.58
123.43
123.76
140.03
153.32
164.68
186.11
209.61
228.52
95.31
10.29%
9.61%
—
19.59
EPS growth%
14.75
12.55
14.32
11.50
13.20
13.15
13.12
12.73
13.48
15.33
27.09
13.15
13.17
9
60.09
Bookvalue per sh₹
36.40
40.80
39.56
44.35
44.93
41.62
41.21
43.64
48.24
44.43
60.20
(0.23%)
0.94%
—
63.59
FCF per share₹
87.04
99.50
103.57
110.91
128.45
139.40
158.04
178.26
206.75
221.40
16.86
11.50%
9.21%
—
57.03
Dividend per sh₹
50.12
53.19
51.94
50.53
47.56
52.35
50.73
50.47
55.65
51.97
55.35
1.79%
(0.41%)
—
13.94
Div yield (avg)%
2.61
0.44
0.40
1.86
0.40
0.40
0.40
3.18
4.90
2.09
12.45
2.09
1.15
80
8.70
Payout ratio%
0.40
2.29
4.98
5.06
3.10
1.00
2.13
1.83
2.27
4.81
4.64
2.13
2.28
59
44.38
Shares (diluted)M
56.08
62.21
69.03
67.08
77.25
78.45
75.91
82.42
97.53
111.7
44.50
7.65%
8.91%
56
26.72
Buyback yield%
6.62
6.66
5.30
5.39
7.03
5.51
2.68
4.91
5.38
4.05
7.42
4.91
5.38
37
0.757
D/E ratiox
2.136
2.272
2.664
2.773
3.164
3.433
3.817
4.331
4.889
5.782
0.397
4.331
3.298
66
5.883
Enterprise value₹B
1.498
1.500
1.362
1.407
1.438
1.298
1.393
1.217
1.058
0.957
1.916
(7.83%)
(4.43%)
50
5.264
LT debt₹B
2.359
2.510
2.415
2.419
2.283
2.110
1.993
1.718
1.772
1.858
1.875
(4.04%)
(3.36%)
75
Revenue
₹9.715B
8.43%
1.00×
Cost of revenue
₹6.800B
8.43%
1.00×
Operating expenses
₹1.511B
7.60%
0.93×
Spread over hurdle
(6.32%)