2.573
Revenue₹B
1.633
1.761
1.876
2.082
2.294
2.453
2.642
2.849
3.145
3.353
2.711
7.89%
8.19%
80
8.15
Revenue growth%
27.36
25.52
26.58
26.14
23.69
25.83
27.23
27.55
28.92
30.21
25.21
27.55
26.91
35
9.98
Gross margin%
0.40
0.40
1.26
2.89
0.69
1.37
0.40
1.00
2.89
1.24
14.99
1.24
1.12
17
9.06
Operating margin%
17.80
18.79
18.80
20.38
18.97
17.27
19.39
18.21
21.12
23.22
13.37
19.39
18.88
5
11.25
Net margin%
3.76
2.90
2.74
4.68
4.29
6.26
7.25
6.53
9.28
8.63
26.35
7.25
5.47
47
25.88
P/E ratio (avg)x
34.90
35.81
32.10
33.90
33.80
38.01
39.25
35.15
32.46
31.51
25.43
35.15
34.40
86
20.57
EV/EBITx
7.374
7.268
7.315
7.820
7.980
8.597
8.509
8.220
8.678
8.234
22.08
8.509
8.100
54
14.95
FCF yield (avg)%
25.07
27.11
26.47
27.84
25.31
27.34
24.99
27.86
29.74
31.15
17.24
27.86
27.22
75
3.18
FCF margin%
1.39
2.09
4.86
5.25
6.62
4.46
2.13
4.16
3.37
5.18
13.83
4.16
4.31
38
0.734
FCF / Net incomex
4.019
4.492
4.534
5.390
5.870
7.056
7.978
7.983
8.139
9.780
0.884
7.983
6.463
14
4.34
ROIC%
13.57
11.73
10.15
8.46
9.41
10.22
11.34
11.30
12.23
11.04
4.33
11.30
11.17
26
8.46
Return on equity%
17.51
14.92
16.87
14.62
14.39
12.88
12.10
11.23
11.29
11.26
14.41
11.29
13.63
51
4.93
Return on assets%
24.82
22.14
19.45
22.24
19.30
18.90
17.75
16.51
16.81
19.38
25.95
17.75
19.34
57
206.20
EPS₹
474.14
564.40
679.33
799.99
818.51
811.81
868.17
862.23
988.64
1,101
220.56
6.10%
9.82%
—
17.96
EPS growth%
33.51
30.86
31.62
29.01
27.53
28.36
27.88
30.08
27.46
28.59
21.86
28.36
28.80
23
89.77
Bookvalue per sh₹
54.23
54.22
51.84
46.35
43.49
39.76
35.93
35.75
33.35
33.12
53.70
(5.30%)
(6.23%)
—
263.11
FCF per share₹
139.95
158.06
161.07
148.61
137.86
135.46
155.65
169.74
175.02
179.45
186.37
5.42%
3.32%
—
67.85
Dividend per sh₹
296.13
306.72
292.05
333.49
367.46
392.69
412.02
472.47
520.72
555.80
71.43
8.63%
7.29%
—
9.05
Div yield (avg)%
20.72
20.99
20.49
20.61
18.00
15.83
16.29
16.86
19.42
18.71
8.62
16.86
19.06
71
21.96
Payout ratio%
15.39
12.57
11.87
10.54
8.31
7.05
4.65
2.12
3.26
1.33
22.73
3.26
7.68
75
4.784
Shares (diluted)M
8.697
10.06
10.82
10.69
11.66
12.55
12.49
14.27
15.03
14.82
4.777
4.90%
6.73%
25
17.99
Buyback yield%
18.75
18.17
16.88
16.13
13.72
11.96
14.07
15.14
16.52
16.92
16.90
15.14
16.32
6
0.427
D/E ratiox
0.746
0.839
0.916
0.955
0.951
1.001
1.099
1.096
1.218
1.370
0.208
1.099
0.978
30
2.193
Enterprise value₹B
2.290
2.748
2.913
3.402
3.636
3.577
3.976
4.065
4.130
4.412
1.214
3.95%
8.62%
84
1.312
LT debt₹B
0.926
0.998
0.913
0.921
0.972
0.976
0.843
0.811
0.806
0.693
2.398
(6.55%)
(3.92%)
57
Revenue
₹3.353B
8.19%
1.00×
Cost of revenue
₹1.882B
8.25%
1.00×
Operating expenses
₹775.6M
8.05%
0.99×
Cash and investments
17.28%