2.660
Revenue₹B
5.042
5.429
5.842
6.168
6.583
6.994
7.285
7.833
8.210
8.756
2.867
5.87%
6.56%
90
3.68
Revenue growth%
13.50
12.62
10.24
11.09
10.03
11.64
14.05
11.34
10.99
12.60
12.77
11.64
11.49
39
29.00
Gross margin%
12.45
10.34
8.00
7.90
7.35
6.80
9.35
10.94
11.25
9.71
13.96
9.71
9.53
53
2.39
Operating margin%
8.06
8.26
5.97
8.17
5.37
8.31
8.38
7.23
6.48
5.87
22.32
7.23
7.65
23
13.37
Net margin%
12.45
13.62
12.98
10.78
10.77
9.13
6.36
9.14
8.84
7.59
17.30
8.84
9.96
58
7.662
P/E ratio (avg)x
53.58
53.64
57.43
57.86
58.31
66.31
75.89
89.23
84.66
96.72
8.587
84.66
62.31
41
34.61
EV/EBITx
32.01
36.14
35.32
38.90
40.36
44.98
45.10
50.44
52.71
57.15
31.12
50.44
42.67
79
2.60
FCF yield (avg)%
25.91
27.76
27.76
30.46
33.33
31.89
32.93
32.05
29.77
30.69
10.99
31.89
30.57
28
6.26
FCF margin%
9.71
7.23
5.57
7.40
7.71
7.70
10.52
8.71
7.43
9.02
21.45
8.71
7.71
93
0.537
FCF / Net incomex
0.776
0.855
0.818
0.917
0.870
0.836
0.820
0.899
1.019
1.114
1.095
0.899
0.863
48
9.92
ROIC%
23.99
26.52
28.95
30.56
30.18
28.15
30.66
32.11
31.35
31.64
20.67
31.35
30.37
88
28.81
Return on equity%
4.69
4.74
2.51
4.14
3.96
3.58
6.53
5.56
4.77
7.19
13.81
5.56
4.71
18
3.90
Return on assets%
13.32
10.32
11.39
10.69
11.47
13.81
13.40
13.68
14.11
15.98
12.22
13.81
13.36
37
23.24
EPS₹
6.76
6.67
7.47
8.41
9.04
9.47
9.06
9.63
9.64
9.21
23.80
0.38%
2.86%
—
26.85
EPS growth%
6.42
5.98
7.42
9.17
10.96
9.58
10.09
8.35
7.57
4.95
15.67
8.35
7.96
36
4.80
Bookvalue per sh₹
21.96
22.92
21.90
23.86
25.22
25.89
24.97
26.98
30.14
33.86
8.29
6.07%
4.13%
—
7.60
FCF per share₹
49.27
54.76
60.72
62.87
65.10
66.61
68.91
66.85
71.34
79.11
5.95
3.97%
5.59%
—
25.36
Dividend per sh₹
19.49
22.79
26.35
28.43
33.33
36.62
38.93
44.43
45.43
43.99
19.76
5.70%
9.00%
—
25.02
Div yield (avg)%
15.33
15.12
17.65
19.22
17.86
18.86
16.12
14.23
11.81
12.69
29.16
14.23
15.73
29
17.75
Payout ratio%
1.65
3.72
0.92
3.00
5.83
3.04
0.81
0.40
2.82
0.59
3.24
0.81
2.23
43
132.1
Shares (diluted)M
122.2
128.8
131.9
134.5
145.5
161.8
171.5
171.5
185.8
198.1
131.4
6.36%
4.05%
68
20.46
Buyback yield%
7.16
5.59
3.12
0.40
1.13
2.52
2.91
3.84
0.87
0.73
29.15
2.52
2.72
65
1.052
D/E ratiox
1.362
1.312
1.395
1.224
1.123
1.024
0.877
0.918
0.934
0.942
1.200
0.934
1.074
31
6.897
Enterprise value₹B
0.559
0.582
0.573
0.555
0.478
0.470
0.425
0.403
0.358
0.375
5.147
(4.73%)
(4.21%)
74
5.536
LT debt₹B
7.294
8.425
9.189
10.06
11.66
13.42
15.23
16.39
15.81
15.42
3.914
5.75%
8.58%
77
Revenue
₹8.756B
6.56%
1.00×
Cost of revenue
₹6.129B
6.56%
1.00×
Operating expenses
₹1.351B
6.09%
0.96×
Spread over hurdle
(5.09%)