1.338
Revenue₹B
1.311
1.430
1.558
1.642
1.800
1.952
2.127
2.320
2.442
2.643
1.384
7.99%
8.24%
48
24.71
Revenue growth%
10.88
9.84
11.20
9.91
9.48
9.26
11.70
14.03
14.39
12.23
26.38
12.23
11.04
58
3.06
Gross margin%
20.57
19.31
20.07
22.61
25.45
25.45
25.18
24.72
25.67
24.77
7.04
25.18
24.74
47
24.15
Operating margin%
15.97
16.07
16.47
17.86
17.93
19.30
19.34
21.22
19.68
21.43
29.03
19.68
18.62
7
25.04
Net margin%
7.88
7.90
7.72
7.17
8.63
11.30
12.61
14.37
16.24
17.62
18.26
14.37
9.97
12
33.64
P/E ratio (avg)x
35.85
35.56
37.28
38.22
38.16
38.82
38.24
35.31
32.61
32.78
16.75
35.31
36.56
38
35.07
EV/EBITx
24.14
22.12
21.38
23.52
24.75
24.89
23.28
21.06
18.54
17.34
30.42
21.06
22.70
88
19.42
FCF yield (avg)%
21.65
23.77
22.74
20.90
22.00
21.02
20.96
22.61
22.80
19.91
3.26
21.02
21.83
59
14.12
FCF margin%
21.74
21.68
24.67
25.66
27.46
28.34
29.89
32.76
30.92
30.62
12.04
30.62
27.90
13
0.835
FCF / Net incomex
1.203
1.311
1.259
1.116
1.191
1.120
1.154
1.136
1.229
1.298
1.069
1.154
1.197
63
8.35
ROIC%
5.22
7.76
8.15
7.51
8.28
6.39
5.55
3.16
1.40
1.17
19.57
3.16
5.97
73
6.58
Return on equity%
3.95
5.78
5.75
4.42
6.62
5.95
4.19
5.26
7.32
8.77
20.93
5.95
5.77
59
27.64
Return on assets%
29.81
29.36
27.00
28.77
29.45
32.03
30.30
29.80
27.04
26.34
12.96
29.80
29.41
88
8.68
EPS₹
7.58
7.55
6.66
7.23
6.93
7.46
7.27
8.00
8.78
7.96
9.40
2.80%
(0.74%)
—
13.82
EPS growth%
9.60
6.99
9.79
9.57
10.63
8.08
8.12
5.78
5.76
3.43
7.72
5.78
8.10
33
5.16
Bookvalue per sh₹
6.05
6.72
6.61
6.73
7.57
7.95
7.49
8.40
8.03
8.51
4.11
2.36%
4.65%
—
3.39
FCF per share₹
4.63
4.87
4.87
4.95
4.89
5.02
4.83
5.05
4.70
4.06
4.89
(3.61%)
(1.79%)
—
7.99
Dividend per sh₹
1.80
1.60
1.43
1.39
1.27
1.15
1.07
0.99
1.06
1.18
3.41
(1.51%)
(3.59%)
—
9.01
Div yield (avg)%
5.09
3.40
5.02
3.07
0.72
0.40
0.40
0.40
0.75
2.52
24.50
0.40
1.64
63
17.75
Payout ratio%
14.53
17.26
16.37
18.45
16.71
13.77
15.87
17.07
16.37
15.63
13.86
15.87
16.37
46
154.4
Shares (diluted)M
182.3
208.9
248.2
282.5
282.8
310.0
360.5
380.8
367.9
351.9
157.4
4.48%
7.28%
50
28.50
Buyback yield%
25.84
26.31
23.72
22.26
20.77
19.29
20.10
19.84
19.35
21.81
26.89
19.84
21.29
50
0.896
D/E ratiox
0.299
0.277
0.294
0.278
0.260
0.282
0.300
0.299
0.321
0.358
1.573
0.300
0.296
69
2.571
Enterprise value₹B
3.531
3.430
3.424
3.841
4.401
4.351
4.300
4.326
4.432
4.134
0.629
(1.25%)
2.14%
93
1.453
LT debt₹B
2.103
1.867
1.977
2.071
1.922
1.820
1.600
1.581
1.431
1.324
1.035
(7.19%)
(4.49%)
87
Revenue
₹2.643B
8.24%
1.00×
Cost of revenue
₹1.830B
8.17%
0.99×
Operating expenses
₹390.6M
8.47%
1.02×
Spread over hurdle
(8.03%)