1.299
Revenue₹B
3.095
3.206
3.451
3.602
3.898
4.192
4.513
4.814
5.190
5.503
1.397
7.14%
6.56%
34
4.58
Revenue growth%
18.45
16.25
16.10
15.21
13.82
14.73
13.05
11.54
10.02
10.39
23.66
11.54
14.28
42
22.61
Gross margin%
26.94
28.96
27.99
30.82
32.89
30.53
31.69
31.91
32.59
34.06
4.44
31.91
31.26
87
23.15
Operating margin%
0.40
3.22
1.67
3.41
0.65
2.73
3.90
1.36
2.21
2.04
23.91
2.21
2.13
90
20.01
Net margin%
6.95
4.39
1.47
3.16
1.00
2.70
5.65
4.10
6.14
4.28
2.30
4.28
4.19
93
17.15
P/E ratio (avg)x
39.80
44.49
41.32
43.46
43.40
42.41
42.84
44.02
40.27
44.27
25.59
42.84
43.12
94
17.11
EV/EBITx
10.89
10.34
10.75
10.56
11.19
10.41
10.62
11.67
10.47
10.14
22.91
10.47
10.59
28
11.00
FCF yield (avg)%
34.33
35.08
35.26
34.07
33.12
33.41
30.72
32.37
30.76
28.01
23.36
30.76
33.26
80
21.24
FCF margin%
6.40
9.26
8.82
10.98
11.45
11.41
8.86
8.05
6.83
9.32
28.48
8.86
9.06
6
1.694
FCF / Net incomex
0.352
0.340
0.340
0.318
0.304
0.302
0.323
0.289
0.314
0.278
0.579
0.302
0.316
16
6.89
ROIC%
6.82
7.08
5.49
4.70
6.56
4.92
2.25
4.67
4.11
1.81
15.45
4.11
4.81
15
25.99
Return on equity%
16.80
14.99
12.45
15.35
18.32
20.56
18.27
16.88
15.79
13.14
2.75
16.88
16.29
25
28.05
Return on assets%
20.60
18.31
19.36
18.16
18.61
17.51
17.30
15.21
14.78
16.86
21.29
16.86
17.83
26
3.29
EPS₹
1.98
1.79
1.63
1.54
1.55
1.39
1.24
1.19
1.15
1.17
3.53
(5.44%)
(6.23%)
—
4.31
EPS growth%
17.18
15.39
14.87
13.91
16.56
18.64
18.72
16.64
14.90
13.09
21.19
16.64
15.98
27
1.34
Bookvalue per sh₹
2.82
3.15
3.21
3.68
4.14
4.65
4.61
5.21
5.71
6.30
3.01
8.79%
9.52%
—
6.03
FCF per share₹
3.87
3.64
3.23
2.82
2.72
2.60
2.29
2.23
2.43
2.62
1.94
(0.79%)
(3.03%)
—
2.88
Dividend per sh₹
4.50
4.64
4.42
4.11
4.63
5.11
5.41
5.51
5.12
5.74
3.40
4.40%
2.97%
—
26.81
Div yield (avg)%
22.01
21.59
22.08
19.83
17.66
16.72
16.23
15.43
13.45
16.09
17.10
16.09
17.19
39
15.07
Payout ratio%
17.99
15.56
14.87
14.81
12.86
14.84
13.79
10.99
9.51
9.44
11.53
10.99
14.30
19
260.7
Shares (diluted)M
437.6
487.8
520.1
534.3
596.4
662.3
783.7
774.7
871.2
895.1
261.8
8.46%
9.21%
22
12.45
Buyback yield%
3.89
5.26
5.86
5.41
6.89
5.58
4.82
4.64
6.54
8.65
16.59
5.58
5.50
56
1.111
D/E ratiox
2.359
2.595
2.853
2.708
2.700
2.643
2.946
3.041
3.194
3.237
1.218
3.041
2.780
84
4.600
Enterprise value₹B
5.220
5.000
5.326
6.301
6.997
7.061
7.450
8.477
8.461
9.175
2.371
5.57%
6.29%
56
3.153
LT debt₹B
6.677
7.952
9.536
10.78
10.49
11.71
11.44
12.03
12.32
12.70
0.314
3.89%
7.78%
69
Revenue
₹5.503B
6.56%
1.00×
Cost of revenue
₹2.342B
6.70%
1.01×
Operating expenses
₹1.268B
6.40%
0.99×
Cash and investments
16.04%
Spread over hurdle
18.79%