84.82
Revenue₹B
73.65
77.33
80.24
82.69
85.75
90.96
96.91
102.7
108.7
113.2
88.38
5.70%
4.71%
13
9.04
Revenue growth%
12.06
14.08
16.53
17.35
15.25
15.60
17.99
15.69
16.42
16.49
15.67
16.42
16.05
54
20.93
Gross margin%
11.26
13.32
10.48
9.78
11.32
12.05
9.56
10.49
13.28
15.00
25.88
12.05
11.29
92
16.02
Operating margin%
17.16
15.55
15.52
12.81
10.17
11.57
9.13
8.49
9.91
10.42
14.07
9.91
11.00
65
18.33
Net margin%
18.06
15.87
18.39
18.57
16.36
14.88
17.66
15.25
17.77
16.10
17.92
16.10
17.01
41
17.84
P/E ratio (avg)x
6.744
6.504
6.129
5.943
6.283
5.997
6.220
5.715
6.026
5.175
8.221
5.997
6.077
49
34.30
EV/EBITx
21.15
21.42
22.29
23.45
24.61
27.37
30.36
31.17
35.95
35.40
26.03
31.17
25.99
26
19.63
FCF yield (avg)%
0.40
1.26
0.48
1.31
0.40
1.62
0.40
0.40
1.06
0.40
5.16
0.40
0.44
55
26.35
FCF margin%
22.77
25.63
27.02
26.04
27.92
25.15
25.45
28.34
27.95
27.33
16.95
27.33
26.53
5
1.414
FCF / Net incomex
2.385
2.412
2.547
3.006
3.568
3.947
4.555
4.833
4.745
5.401
0.193
4.745
3.757
11
12.97
ROIC%
37.73
39.84
38.94
41.22
38.48
38.46
37.51
34.94
36.73
38.48
29.93
37.51
38.47
21
15.65
Return on equity%
11.04
10.31
9.81
8.01
5.45
3.16
0.47
0.40
0.40
2.21
15.93
0.47
4.31
23
6.29
Return on assets%
12.58
11.29
11.92
11.77
11.06
8.69
10.30
11.65
11.74
10.08
5.47
10.30
11.47
45
101.97
EPS₹
73.38
67.15
71.79
72.09
72.28
73.54
79.82
87.01
90.48
99.52
113.51
6.61%
4.23%
—
8.16
EPS growth%
25.73
26.01
27.47
27.18
24.49
26.72
27.20
29.39
26.62
27.66
21.30
27.20
26.95
78
48.03
Bookvalue per sh₹
106.51
122.98
134.53
153.64
166.57
179.38
179.64
183.94
183.59
207.82
79.81
4.52%
6.74%
—
73.42
FCF per share₹
124.95
140.01
147.63
153.76
166.88
184.51
203.91
194.23
222.11
253.03
51.87
8.68%
7.50%
—
92.46
Dividend per sh₹
96.51
95.81
96.57
88.88
83.30
86.91
92.79
86.28
86.85
93.38
129.33
2.31%
0.31%
—
10.15
Div yield (avg)%
5.55
5.58
2.77
3.99
4.99
5.86
7.64
8.94
7.34
8.63
19.73
7.64
5.72
52
13.77
Payout ratio%
18.59
18.76
16.75
16.51
16.98
15.49
16.38
16.44
15.66
16.31
24.74
16.31
16.47
66
357.2
Shares (diluted)M
353.1
385.0
392.8
442.8
494.8
496.4
478.4
536.9
584.9
606.0
344.4
4.14%
6.13%
22
13.40
Buyback yield%
21.56
22.59
25.47
26.75
23.98
25.44
26.10
25.75
23.86
25.36
17.52
25.44
25.40
81
0.263
D/E ratiox
1.992
2.197
2.136
2.270
2.291
2.213
2.306
2.625
3.131
3.455
1.613
2.625
2.281
22
80.91
Enterprise value₹B
29.51
31.52
34.10
33.25
33.13
37.47
35.66
32.36
36.00
35.20
58.71
1.22%
1.44%
42
78.73
LT debt₹B
25.86
26.05
22.23
23.89
21.78
22.13
20.97
20.53
22.09
20.39
15.64
(1.31%)
(3.68%)
66
Revenue
₹113.2B
4.71%
1.00×
Cost of revenue
₹73.67B
4.87%
1.01×
Operating expenses
₹25.48B
4.52%
0.98×
Cash and investments
18.59%
Spread over hurdle
(5.29%)