1.441
Revenue₹B
2.194
2.307
2.467
2.590
2.747
2.899
3.150
3.341
3.591
3.746
1.539
6.40%
6.20%
51
21.38
Revenue growth%
29.95
27.02
29.96
31.01
32.42
29.70
28.95
26.22
23.88
26.62
9.89
26.62
29.33
29
9.74
Gross margin%
14.23
17.18
17.13
18.08
16.16
18.96
21.51
18.55
20.15
22.78
2.26
20.15
18.31
91
17.72
Operating margin%
8.46
7.35
6.69
6.84
5.62
7.66
9.72
7.91
9.51
10.67
28.51
9.51
7.78
82
3.70
Net margin%
16.69
15.47
15.43
17.85
16.57
13.71
13.14
10.25
7.96
8.44
5.57
10.25
14.57
20
23.81
P/E ratio (avg)x
46.05
46.35
44.83
42.85
40.69
41.21
37.92
41.15
47.07
44.74
12.20
41.21
43.80
76
34.28
EV/EBITx
38.75
45.30
45.13
50.43
60.15
60.67
66.84
67.73
77.81
88.04
32.77
67.73
60.41
23
12.79
FCF yield (avg)%
12.67
10.20
12.68
12.00
9.96
7.88
8.81
10.93
8.98
8.95
19.56
8.95
10.08
80
11.52
FCF margin%
16.51
14.97
13.72
15.45
12.61
10.24
11.02
11.40
10.03
10.83
26.82
10.83
12.00
64
1.618
FCF / Net incomex
0.536
0.546
0.621
0.692
0.736
0.775
0.819
0.857
0.845
0.918
0.390
0.845
0.755
18
25.68
ROIC%
17.34
18.78
20.06
20.17
17.99
20.73
20.36
19.90
20.23
18.36
5.75
20.23
19.98
84
21.71
Return on equity%
19.59
19.50
18.92
16.78
17.66
17.04
15.53
17.29
16.58
16.67
4.44
16.67
17.17
11
23.05
Return on assets%
4.89
4.20
6.42
3.60
5.56
4.75
4.16
5.31
5.08
3.38
9.55
4.75
4.82
10
1.62
EPS₹
2.72
3.12
2.98
2.74
3.02
3.39
3.82
3.95
4.58
4.51
1.73
8.39%
4.46%
—
25.42
EPS growth%
13.25
12.85
15.58
15.99
16.72
14.39
16.17
14.05
16.37
18.09
8.91
16.17
15.78
7
1.34
Bookvalue per sh₹
3.39
3.58
3.44
3.51
4.04
3.81
3.95
4.26
4.55
4.47
2.40
2.05%
3.87%
—
2.95
FCF per share₹
4.31
4.80
5.28
5.15
5.10
5.94
6.46
7.02
7.91
7.75
2.51
8.75%
7.16%
—
1.62
Dividend per sh₹
1.68
1.67
1.77
1.60
1.50
1.51
1.51
1.70
1.89
2.12
3.00
7.21%
2.90%
—
14.82
Div yield (avg)%
25.72
26.67
24.50
24.62
26.44
28.96
31.47
30.90
33.53
34.48
20.58
31.47
27.81
13
12.45
Payout ratio%
17.30
17.46
16.27
14.65
13.69
15.85
16.30
17.15
14.55
15.26
9.46
15.85
16.06
80
312.8
Shares (diluted)M
449.4
492.3
468.9
484.0
488.9
538.1
547.8
581.9
654.3
749.4
310.6
8.92%
4.56%
19
15.94
Buyback yield%
25.35
26.53
28.72
29.60
26.80
29.21
26.39
28.18
28.62
26.90
28.62
28.18
27.54
59
1.239
D/E ratiox
0.757
0.758
0.801
0.715
0.629
0.661
0.721
0.701
0.661
0.595
0.114
0.661
0.708
8
0.580
Enterprise value₹B
1.406
1.642
1.758
1.835
2.044
2.041
2.031
2.101
2.220
2.561
0.660
4.61%
7.47%
78
0.384
LT debt₹B
2.277
2.410
2.571
3.007
3.522
3.733
4.401
4.928
5.668
5.930
2.919
10.98%
10.12%
35
Revenue
₹3.746B
6.20%
1.00×
Cost of revenue
₹1.797B
6.24%
1.00×
Operating expenses
₹861.4M
6.29%
1.01×
Cash and investments
17.25%
Goodwill & intangibles
14.61%