2.565
Revenue₹B
1.817
1.967
2.115
2.269
2.420
2.535
2.658
2.786
2.961
3.097
2.643
5.06%
6.16%
35
28.32
Revenue growth%
13.76
12.02
9.93
12.08
9.20
8.89
10.28
13.12
15.29
13.40
2.78
13.12
12.05
90
17.67
Gross margin%
4.83
6.24
8.78
7.79
10.14
12.36
13.54
14.65
15.75
15.01
26.10
14.65
11.25
93
24.82
Operating margin%
26.01
28.11
26.61
26.90
29.16
30.75
31.74
33.00
30.85
29.27
19.73
30.85
29.21
90
28.86
Net margin%
11.04
9.75
11.31
12.41
11.39
9.83
10.75
8.52
7.96
8.81
27.94
8.81
10.29
35
10.22
P/E ratio (avg)x
18.44
19.73
17.44
17.35
16.42
16.37
17.37
16.98
18.07
18.73
15.07
17.37
17.41
65
21.29
EV/EBITx
7.189
7.442
7.227
8.362
9.442
9.913
10.30
11.54
11.73
11.57
23.03
11.54
9.677
21
29.08
FCF yield (avg)%
20.43
17.49
16.80
19.61
21.79
24.53
27.52
30.39
33.08
31.19
20.49
30.39
23.16
46
17.69
FCF margin%
21.86
24.25
21.30
18.86
19.54
21.12
19.33
20.97
23.65
21.00
15.38
21.00
21.06
14
1.274
FCF / Net incomex
0.681
0.636
0.655
0.715
0.681
0.702
0.774
0.723
0.783
0.807
1.479
0.774
0.709
30
6.76
ROIC%
10.59
10.28
7.31
4.89
6.48
4.59
4.95
3.78
4.17
4.26
12.22
4.26
4.92
22
3.19
Return on equity%
27.56
26.05
26.91
24.08
25.08
27.86
27.64
28.75
29.47
31.91
20.13
28.75
27.60
75
17.09
Return on assets%
9.65
6.97
4.06
5.04
6.40
5.82
3.35
1.57
0.40
0.40
29.80
1.57
4.55
68
1.44
EPS₹
5.44
6.04
7.08
7.20
8.05
9.37
10.40
10.73
11.68
11.34
1.50
7.11%
8.31%
—
12.01
EPS growth%
14.48
12.03
12.92
12.48
14.75
16.34
17.68
17.69
17.13
14.88
10.78
17.13
14.82
49
1.27
Bookvalue per sh₹
7.53
8.57
9.34
10.93
11.07
10.95
10.46
10.15
11.48
11.41
1.73
0.61%
5.15%
—
4.70
FCF per share₹
1.59
1.51
1.57
1.71
1.63
1.79
1.81
1.71
1.59
1.59
4.94
(0.42%)
(0.86%)
—
4.40
Dividend per sh₹
2.38
2.09
1.81
1.81
1.93
1.82
1.78
1.60
1.44
1.44
1.53
(5.68%)
(4.10%)
—
17.97
Div yield (avg)%
14.60
16.50
14.45
11.66
13.37
12.06
14.37
12.78
9.83
10.81
4.67
12.06
13.07
23
15.89
Payout ratio%
4.92
5.56
3.62
3.75
4.68
7.52
10.15
10.47
11.32
9.46
22.60
10.15
6.54
22
387.4
Shares (diluted)M
373.2
396.3
427.3
470.5
465.1
492.2
475.2
537.6
561.3
596.5
394.7
5.10%
4.71%
81
19.34
Buyback yield%
13.87
14.57
16.50
18.47
15.89
18.64
18.36
19.79
18.84
21.72
27.85
18.84
18.41
17
1.376
D/E ratiox
1.449
1.342
1.431
1.438
1.605
1.864
1.931
2.097
2.393
2.229
0.391
2.097
1.734
62
4.347
Enterprise value₹B
0.609
0.586
0.604
0.646
0.689
0.729
0.798
0.795
0.866
0.848
2.682
4.23%
4.39%
77
3.333
LT debt₹B
1.085
1.073
1.152
1.333
1.346
1.437
1.525
1.645
1.782
1.762
0.268
5.54%
5.06%
29
Revenue
₹3.097B
6.16%
1.00×
Cost of revenue
₹1.688B
5.81%
0.97×
Operating expenses
₹367.7M
6.86%
1.07×
Goodwill & intangibles
16.94%
Cash and investments
15.13%