8.817
Revenue₹B
9.726
9.850
10.00
10.41
10.71
11.00
11.10
11.31
11.71
11.97
9.238
2.25%
2.06%
72
12.36
Revenue growth%
1.59
3.62
5.91
6.48
3.85
2.09
2.43
4.96
4.07
5.85
9.39
4.07
3.96
67
6.03
Gross margin%
25.58
24.39
21.87
19.06
18.39
17.04
16.45
17.43
16.05
18.54
26.27
17.04
18.47
81
2.07
Operating margin%
24.05
23.71
24.48
25.24
23.61
26.49
24.55
22.23
19.95
19.80
2.74
22.23
23.88
72
17.05
Net margin%
14.77
17.53
17.59
14.70
12.83
15.16
16.69
18.86
19.37
18.23
5.43
18.23
17.11
48
9.076
P/E ratio (avg)x
24.19
25.79
29.80
33.98
31.86
35.66
33.97
33.62
31.96
35.72
22.40
33.97
32.79
22
14.16
EV/EBITx
15.20
14.47
15.54
16.10
16.47
15.38
15.25
16.78
19.60
19.89
9.346
16.78
15.82
24
21.06
FCF yield (avg)%
17.39
19.29
20.17
18.39
21.06
22.22
21.63
20.84
18.67
20.58
23.82
20.84
20.37
82
23.64
FCF margin%
14.55
14.87
16.97
19.46
20.23
22.31
24.23
26.85
28.29
31.21
21.53
26.85
21.27
12
1.267
FCF / Net incomex
1.568
1.433
1.492
1.388
1.296
1.236
1.315
1.218
1.280
1.401
1.283
1.280
1.351
90
11.66
ROIC%
21.33
23.77
24.76
25.43
25.11
27.81
24.98
22.18
20.76
23.36
12.33
23.36
24.26
27
13.68
Return on equity%
30.26
32.12
29.66
29.40
29.05
29.52
29.49
26.98
29.18
30.56
23.39
29.49
29.51
40
11.80
Return on assets%
21.38
19.76
20.91
20.65
22.24
20.31
22.65
21.07
20.63
18.92
25.99
20.63
20.78
87
11.75
EPS₹
5.30
4.93
5.28
5.68
6.59
6.61
7.37
7.50
7.84
8.11
12.40
4.22%
4.75%
—
29.73
EPS growth%
22.87
25.01
25.42
24.48
21.83
22.84
25.60
26.35
27.68
30.16
24.81
26.35
25.21
19
16.72
Bookvalue per sh₹
30.57
30.95
35.90
39.41
40.46
40.67
39.46
41.32
46.38
54.11
20.13
5.99%
6.94%
—
5.04
FCF per share₹
9.99
9.00
8.70
7.79
7.16
7.94
8.78
8.62
8.76
9.59
14.97
6.02%
(1.52%)
—
8.93
Dividend per sh₹
25.61
26.62
28.43
27.95
31.64
32.52
38.50
44.42
49.61
51.91
8.68
10.41%
6.91%
—
27.44
Div yield (avg)%
8.89
11.69
11.51
10.05
8.27
6.66
3.75
6.16
6.08
5.37
25.42
6.08
7.46
89
23.26
Payout ratio%
15.97
18.33
15.94
18.38
18.53
19.92
17.71
19.00
16.03
14.26
24.88
17.71
18.02
84
219.7
Shares (diluted)M
266.8
244.2
275.4
287.7
292.2
298.8
293.3
302.2
291.0
313.5
228.6
1.41%
0.88%
86
4.63
Buyback yield%
6.68
8.09
10.31
9.02
10.13
9.69
10.44
11.80
14.58
16.18
5.05
11.80
10.22
91
1.126
D/E ratiox
1.254
1.420
1.555
1.651
1.905
2.268
2.607
3.077
3.314
3.695
1.382
3.077
2.087
35
1.723
Enterprise value₹B
2.305
2.281
2.439
2.610
2.723
3.211
3.550
3.491
3.934
4.528
0.735
10.70%
7.18%
40
4.768
LT debt₹B
15.07
15.36
16.12
18.31
20.12
20.23
23.43
27.17
27.96
30.81
7.750
8.90%
9.08%
13
Revenue
₹11.97B
2.06%
1.00×
Cost of revenue
₹8.380B
2.06%
1.00×
Operating expenses
₹2.563B
1.98%
0.99×
Property and equipment
14.55%
Goodwill & intangibles
14.01%
Spread over hurdle
(7.34%)