1.222
Revenue₹B
0.901
0.994
1.088
1.177
1.277
1.409
1.526
1.664
1.807
1.993
1.293
9.31%
9.10%
54
26.94
Revenue growth%
23.89
22.30
23.90
25.25
23.20
20.65
19.77
17.36
15.09
13.26
23.15
17.36
21.47
83
20.92
Gross margin%
27.26
26.07
26.42
23.70
21.31
23.50
24.20
22.77
25.45
24.49
26.36
24.20
24.34
36
5.00
Operating margin%
19.48
20.72
19.37
20.53
17.63
19.43
20.78
17.82
16.54
14.44
22.50
17.82
19.40
23
22.03
Net margin%
2.74
1.44
2.68
0.40
0.40
1.76
4.25
2.73
3.84
2.07
23.57
2.73
2.38
34
37.61
P/E ratio (avg)x
33.97
30.82
29.59
26.50
23.90
23.31
21.33
22.42
24.65
22.91
29.47
22.91
24.27
51
11.75
EV/EBITx
43.90
40.36
38.29
37.24
41.05
40.62
45.12
45.54
48.92
52.28
33.73
45.54
42.47
61
19.60
FCF yield (avg)%
25.46
26.22
27.17
28.31
30.63
33.42
36.03
36.27
36.31
35.52
12.23
36.03
32.02
78
18.96
FCF margin%
27.08
27.31
27.85
25.67
23.53
24.27
21.80
24.44
24.48
27.32
27.91
24.44
25.08
38
0.938
FCF / Net incomex
0.909
0.831
0.890
0.847
0.803
0.793
0.800
0.830
0.828
0.900
0.992
0.828
0.830
85
17.56
ROIC%
4.90
2.51
5.24
4.44
4.87
7.42
5.69
7.50
6.73
8.14
21.80
7.42
5.47
51
17.67
Return on equity%
20.07
20.09
21.83
24.00
24.78
25.64
24.05
21.65
19.03
19.84
10.83
21.65
21.74
54
17.00
Return on assets%
17.88
17.28
15.09
17.98
17.40
17.41
19.50
16.60
13.97
12.67
15.03
16.60
17.34
80
15.44
EPS₹
14.90
17.19
19.37
20.85
22.79
24.57
28.47
32.59
37.35
44.32
16.14
14.23%
12.49%
—
17.92
EPS growth%
15.27
13.05
13.90
12.49
11.51
11.78
11.92
11.27
12.20
12.85
18.64
11.92
12.35
85
20.64
Bookvalue per sh₹
13.77
14.73
13.09
12.07
11.67
11.77
11.36
10.94
11.28
11.79
21.33
0.21%
(2.38%)
—
4.51
FCF per share₹
27.69
27.77
29.03
33.45
38.82
38.05
40.47
44.07
43.59
48.84
19.65
4.70%
6.99%
—
16.86
Dividend per sh₹
8.91
7.92
8.71
8.65
8.97
9.23
10.41
10.82
9.63
9.94
11.33
2.09%
1.96%
—
20.49
Div yield (avg)%
7.21
4.25
2.65
4.95
4.47
3.64
2.70
2.67
0.80
0.40
26.03
2.67
3.17
43
9.08
Payout ratio%
12.17
14.26
13.81
15.61
13.78
14.46
11.53
13.55
13.94
14.38
16.49
13.94
13.87
28
100.7
Shares (diluted)M
154.0
155.2
165.1
186.8
205.7
227.5
261.9
271.1
281.5
271.3
102.4
5.69%
7.56%
42
22.11
Buyback yield%
25.36
23.00
24.25
26.63
26.46
29.04
29.09
30.14
31.32
30.97
26.10
30.14
27.83
23
1.110
D/E ratiox
0.892
0.868
0.919
1.059
1.101
1.064
1.187
1.122
1.291
1.317
1.539
1.187
1.082
21
1.018
Enterprise value₹B
1.121
1.157
1.352
1.343
1.455
1.430
1.702
1.702
1.933
2.075
0.332
7.36%
6.92%
58
1.202
LT debt₹B
2.014
2.038
2.369
2.557
2.502
2.682
2.736
2.812
3.332
3.293
1.474
5.65%
5.93%
24
Revenue
₹1.993B
9.10%
1.00×
Cost of revenue
₹1.344B
9.04%
0.99×
Operating expenses
₹251.8M
9.16%
1.01×
Cash and investments
18.46%
Spread over hurdle
(4.91%)