2.951
Revenue₹B
2.065
2.123
2.214
2.263
2.374
2.477
2.502
2.509
2.618
2.676
3.106
2.43%
3.08%
21
7.61
Revenue growth%
7.57
8.94
9.72
9.89
8.60
10.40
11.65
9.82
10.29
11.73
7.11
10.40
9.86
77
10.45
Gross margin%
14.16
16.84
17.91
16.79
19.22
21.86
20.25
21.28
22.72
21.78
9.09
21.78
19.73
6
13.50
Operating margin%
17.70
20.49
18.08
20.95
22.54
23.95
24.67
26.98
24.21
24.96
29.07
24.67
23.25
43
16.63
Net margin%
19.10
21.59
19.51
18.22
20.13
19.38
18.53
21.34
20.97
22.74
22.19
20.97
19.82
87
36.62
P/E ratio (avg)x
15.08
13.61
14.20
12.72
12.54
13.64
13.47
13.08
14.55
15.72
17.06
13.64
13.63
33
22.76
EV/EBITx
51.59
62.65
65.21
67.72
70.87
79.09
91.75
102.2
119.7
124.4
22.84
102.2
74.98
32
20.03
FCF yield (avg)%
10.50
12.99
13.45
15.90
13.67
11.33
12.79
13.70
13.45
12.78
10.10
12.79
13.22
58
20.18
FCF margin%
26.02
24.24
26.45
29.14
30.12
29.56
27.62
30.41
31.46
29.04
2.29
29.56
29.09
30
0.526
FCF / Net incomex
2.905
3.284
3.397
3.308
3.663
4.349
5.002
5.560
6.116
6.536
0.188
5.560
4.006
50
11.49
ROIC%
8.15
7.84
5.13
7.55
4.70
4.36
4.35
2.39
1.29
0.58
19.71
2.39
4.53
90
5.46
Return on equity%
21.32
19.64
20.59
19.01
16.67
18.31
15.66
15.17
15.05
14.32
12.80
15.17
17.49
51
6.73
Return on assets%
16.41
14.56
16.74
19.63
18.65
21.56
22.57
25.31
27.73
29.11
3.85
25.31
20.60
92
57.24
EPS₹
24.51
26.99
28.45
32.20
34.25
37.95
39.50
40.60
37.86
34.57
62.96
0.19%
4.25%
—
28.43
EPS growth%
13.18
10.29
12.75
11.06
12.12
12.21
15.14
17.23
18.55
21.14
10.25
17.23
12.96
91
24.38
Bookvalue per sh₹
67.16
78.70
78.88
74.96
80.47
94.11
95.41
100.40
94.33
103.29
52.68
5.12%
6.00%
—
19.81
FCF per share₹
87.20
88.99
97.12
94.44
111.21
113.42
119.90
133.67
142.95
160.31
45.99
7.59%
6.50%
—
41.20
Dividend per sh₹
26.19
29.08
31.89
30.08
28.42
25.82
25.12
27.75
25.12
25.33
24.91
(2.28%)
0.56%
—
25.77
Div yield (avg)%
11.04
13.81
14.88
16.02
13.93
16.71
18.34
16.73
16.32
15.19
2.91
16.71
15.61
13
5.11
Payout ratio%
2.28
1.00
0.40
0.40
2.09
0.40
2.07
0.40
0.68
0.40
26.53
0.40
0.54
39
23.97
Shares (diluted)M
24.14
25.99
24.94
25.68
25.90
28.45
27.20
29.49
27.02
26.66
24.70
0.58%
1.73%
22
10.83
Buyback yield%
24.35
25.91
25.29
27.08
26.23
24.85
27.29
29.29
30.97
33.79
11.48
29.29
26.65
53
1.205
D/E ratiox
1.085
1.181
1.093
1.180
1.217
1.240
1.407
1.503
1.480
1.653
1.739
1.480
1.229
60
3.104
Enterprise value₹B
1.642
1.889
2.025
2.297
2.143
2.416
2.390
2.749
2.645
2.656
0.687
4.38%
5.90%
46
3.219
LT debt₹B
1.100
1.158
1.031
1.085
1.104
1.156
1.113
0.976
0.881
0.767
2.838
(7.03%)
(4.49%)
72
Revenue
₹2.676B
3.08%
1.00×
Cost of revenue
₹1.248B
2.81%
0.97×
Operating expenses
₹576.3M
3.84%
1.08×
Goodwill & intangibles
16.59%
Cash and investments
15.64%