1.182
Revenue₹B
2.112
2.212
2.240
2.354
2.413
2.507
2.572
2.695
2.790
2.889
1.247
3.67%
3.48%
7
20.36
Revenue growth%
25.64
26.83
27.12
28.45
30.25
29.54
26.94
27.46
26.29
26.57
7.28
26.94
27.03
41
20.02
Gross margin%
22.46
24.89
26.55
24.07
22.68
23.92
23.39
20.69
21.21
19.07
11.58
21.21
23.03
34
28.58
Operating margin%
23.99
23.99
25.80
26.19
25.06
23.52
24.15
24.93
23.61
24.07
12.17
24.07
24.11
40
27.96
Net margin%
19.43
21.84
21.35
18.51
21.33
23.35
24.54
22.12
25.07
24.28
7.25
24.28
21.98
62
6.847
P/E ratio (avg)x
29.17
33.21
31.03
34.65
38.76
42.19
45.62
47.55
50.94
51.68
8.572
47.55
40.48
13
13.33
EV/EBITx
35.23
38.82
43.32
43.25
46.82
46.87
49.23
56.45
60.14
59.89
24.75
56.45
46.85
94
21.10
FCF yield (avg)%
8.98
7.60
9.55
12.47
13.74
14.63
13.29
14.10
16.88
15.16
17.68
14.63
13.52
55
19.85
FCF margin%
24.80
22.85
24.50
25.85
24.76
23.99
24.36
23.56
22.69
24.53
29.51
23.99
24.43
22
1.487
FCF / Net incomex
0.172
0.171
0.174
0.154
0.155
0.142
0.147
0.140
0.146
0.153
1.703
0.146
0.153
73
25.82
ROIC%
13.58
13.51
12.72
14.67
12.41
13.05
12.32
10.57
12.94
14.34
18.48
12.94
13.00
31
18.63
Return on equity%
16.11
18.97
16.88
18.12
16.38
15.44
18.01
16.26
14.15
11.43
8.15
15.44
16.32
90
27.69
Return on assets%
26.97
26.71
24.87
25.69
25.39
25.02
23.09
23.67
24.03
24.92
21.65
24.03
24.97
30
8.31
EPS₹
22.03
20.56
17.95
16.76
17.25
15.22
15.74
15.44
15.80
15.19
9.21
(2.52%)
(3.37%)
—
7.29
EPS growth%
5.42
6.50
7.11
8.43
8.72
11.64
11.44
11.58
9.80
11.94
21.92
11.58
9.26
91
8.97
Bookvalue per sh₹
18.47
18.32
18.62
19.92
19.69
19.53
17.97
17.43
16.29
16.89
14.98
(3.02%)
(0.92%)
—
8.01
FCF per share₹
21.77
22.42
21.88
20.90
23.07
26.56
29.71
32.81
33.43
33.89
4.04
8.00%
4.81%
—
18.45
Dividend per sh₹
15.29
14.64
13.90
12.37
11.93
10.99
12.09
12.14
12.66
12.15
20.09
0.37%
(2.70%)
—
4.90
Div yield (avg)%
15.72
17.07
17.46
18.15
15.89
18.41
15.93
14.72
14.06
14.06
6.54
14.72
15.91
44
3.55
Payout ratio%
7.23
6.33
5.66
3.08
4.19
5.26
4.29
6.63
8.06
9.33
28.86
6.63
5.99
83
41.55
Shares (diluted)M
47.30
49.12
52.15
49.14
47.42
51.19
53.53
47.47
42.65
43.91
40.87
(1.53%)
(1.82%)
80
8.95
Buyback yield%
7.36
9.58
7.52
10.37
8.60
8.36
11.20
12.14
13.56
14.02
21.92
12.14
9.97
82
0.109
D/E ratiox
2.614
2.871
3.021
2.918
2.892
2.867
3.085
3.013
2.993
3.318
0.301
3.013
2.956
72
0.779
Enterprise value₹B
0.984
1.004
1.121
1.096
1.068
0.997
1.004
0.946
0.993
0.910
2.748
(3.14%)
(1.38%)
15
1.576
LT debt₹B
1.845
1.947
2.136
2.294
2.452
2.856
3.408
3.458
3.360
3.308
2.400
6.17%
7.98%
53
Revenue
₹2.889B
3.48%
1.00×
Cost of revenue
₹2.019B
3.60%
1.01×
Operating expenses
₹434.3M
3.27%
0.98×
Cash and investments
17.51%
Spread over hurdle
(5.50%)