0.675
Revenue₹B
1.040
1.115
1.189
1.261
1.347
1.411
1.525
1.647
1.758
1.896
0.713
7.07%
6.66%
34
13.62
Revenue growth%
21.44
22.99
21.71
22.11
23.10
26.01
23.51
22.69
20.00
17.70
25.01
22.69
22.40
51
29.46
Gross margin%
10.32
8.98
11.59
9.07
8.12
6.12
7.18
6.53
5.12
3.45
25.25
6.12
7.65
70
16.08
Operating margin%
19.46
19.97
20.30
20.61
20.84
20.19
20.50
19.25
18.43
18.32
10.67
19.25
20.08
36
26.91
Net margin%
22.07
21.14
22.29
23.45
25.44
25.03
25.92
27.40
30.30
33.07
18.74
27.40
25.23
22
28.08
P/E ratio (avg)x
23.89
27.49
27.19
27.85
31.00
30.82
30.95
32.50
34.65
35.93
36.92
32.50
30.88
92
17.23
EV/EBITx
34.83
34.18
40.08
45.24
52.52
51.67
60.37
61.35
69.31
77.95
23.74
61.35
52.09
26
8.09
FCF yield (avg)%
23.98
21.17
24.14
25.04
26.13
25.52
25.97
27.32
27.76
28.85
12.18
27.32
25.75
68
16.54
FCF margin%
1.03
3.04
5.68
7.68
10.55
10.26
12.31
11.58
10.92
10.70
7.04
10.92
10.40
77
0.465
FCF / Net incomex
1.232
1.194
1.246
1.221
1.181
1.087
1.111
1.084
1.096
1.124
0.671
1.096
1.153
90
24.90
ROIC%
3.08
0.48
1.79
1.42
2.08
4.05
2.39
1.10
3.00
4.70
23.91
3.00
2.24
52
25.42
Return on equity%
30.17
28.24
27.15
25.84
26.32
25.59
27.00
26.87
27.19
25.36
3.97
26.87
26.94
26
12.83
Return on assets%
27.85
27.37
28.57
28.93
30.05
32.87
32.52
30.13
28.77
27.75
2.78
30.13
28.85
70
54.52
EPS₹
149.25
174.34
187.58
197.22
201.27
214.54
216.41
218.07
214.98
213.58
56.58
1.19%
4.60%
—
4.42
EPS growth%
21.10
20.76
20.58
20.13
21.97
20.72
21.93
23.43
22.50
24.00
20.95
22.50
21.52
28
62.31
Bookvalue per sh₹
65.05
72.67
72.14
69.07
67.90
63.12
57.44
57.50
64.10
65.76
50.96
(0.64%)
0.92%
—
63.78
FCF per share₹
35.44
36.57
38.52
40.88
44.42
50.40
55.38
59.81
63.29
66.18
54.92
8.30%
5.66%
—
105.29
Dividend per sh₹
29.40
26.46
23.51
24.75
25.72
24.42
21.75
22.44
21.94
24.72
46.95
(0.79%)
(1.04%)
—
19.46
Div yield (avg)%
28.16
28.68
28.75
26.22
26.01
27.21
28.89
27.62
26.10
27.48
19.80
27.48
27.55
79
15.64
Payout ratio%
26.96
24.87
22.90
24.73
25.75
23.79
22.85
20.86
20.15
20.01
19.61
20.86
23.34
58
10.35
Shares (diluted)M
14.12
15.00
14.37
15.09
15.85
14.84
14.46
16.64
17.22
17.80
10.74
2.34%
2.90%
15
25.50
Buyback yield%
16.05
13.67
14.63
13.32
13.64
12.76
12.33
12.40
14.35
16.72
9.01
12.76
13.66
29
1.402
D/E ratiox
1.095
0.995
0.933
0.905
0.940
0.872
0.837
0.807
0.897
0.885
0.219
0.872
0.901
59
0.488
Enterprise value₹B
2.398
2.745
3.076
3.573
4.212
4.279
4.278
4.854
5.793
6.604
1.562
9.41%
12.35%
64
1.351
LT debt₹B
1.581
1.460
1.512
1.737
1.604
1.674
1.756
1.946
2.061
2.331
1.544
7.77%
4.60%
20
Revenue
₹1.896B
6.66%
1.00×
Cost of revenue
₹1.146B
6.96%
1.03×
Operating expenses
₹435.5M
6.51%
0.99×
Goodwill & intangibles
17.30%
Spread over hurdle
(2.36%)