2.188
Revenue₹B
1.536
1.668
1.789
1.975
2.104
2.328
2.532
2.754
3.040
3.318
2.365
9.53%
8.74%
33
4.15
Revenue growth%
20.36
21.25
18.40
20.31
18.76
21.22
20.52
20.35
20.32
22.35
13.61
20.52
20.35
36
12.87
Gross margin%
11.97
12.83
14.99
15.41
13.46
12.56
13.92
16.44
19.41
20.33
3.57
16.44
14.46
46
12.61
Operating margin%
3.73
3.11
2.38
1.70
1.21
2.70
1.06
1.18
1.14
0.40
22.20
1.14
1.45
34
7.12
Net margin%
23.97
26.78
25.26
27.70
29.40
30.80
32.90
32.38
32.69
34.82
16.02
32.69
30.10
78
31.56
P/E ratio (avg)x
44.23
49.07
56.01
53.52
61.02
67.13
62.62
63.31
71.33
72.47
27.64
67.13
61.82
93
16.45
EV/EBITx
19.06
21.53
22.78
22.06
19.92
19.90
18.85
21.15
20.66
20.86
17.28
20.66
20.76
32
29.90
FCF yield (avg)%
21.08
19.19
20.74
19.72
22.46
19.80
17.58
18.45
19.85
22.18
12.71
19.80
19.82
37
23.89
FCF margin%
2.10
4.39
2.67
2.55
1.67
0.40
2.86
5.55
2.69
2.42
29.71
2.69
2.61
38
1.211
FCF / Net incomex
1.121
1.238
1.363
1.409
1.509
1.550
1.642
1.591
1.884
1.989
0.183
1.642
1.530
49
7.11
ROIC%
28.81
28.13
25.41
22.96
24.82
24.34
27.15
28.12
27.22
27.46
6.86
27.22
27.18
75
6.40
Return on equity%
10.11
11.32
9.85
10.87
11.43
10.22
11.23
8.42
7.77
8.66
17.07
8.66
10.17
82
12.98
Return on assets%
12.00
10.28
12.10
14.76
13.10
11.04
10.32
10.72
11.06
10.77
23.68
10.77
11.05
53
2.64
EPS₹
7.35
6.79
6.40
6.71
7.09
7.51
7.12
6.58
7.42
7.92
2.93
2.24%
1.37%
—
22.33
EPS growth%
18.91
18.29
16.81
15.52
15.82
14.33
14.42
16.51
16.83
16.35
7.52
16.35
16.43
63
2.45
Bookvalue per sh₹
4.64
4.40
5.11
5.53
5.49
5.34
5.86
5.81
5.73
5.56
2.90
0.26%
2.53%
—
4.77
FCF per share₹
2.69
2.50
2.45
2.63
2.73
2.53
2.52
2.51
2.34
2.20
1.94
(4.26%)
(3.49%)
—
2.79
Dividend per sh₹
2.96
2.73
2.87
3.16
2.95
3.22
3.04
3.34
2.95
3.24
3.89
1.85%
0.68%
—
7.35
Div yield (avg)%
15.75
17.54
20.25
21.88
24.19
26.15
24.70
26.90
26.24
23.41
14.26
26.15
23.80
10
22.55
Payout ratio%
29.39
30.73
30.49
31.36
32.86
34.11
35.48
38.08
40.17
42.40
12.35
38.08
33.49
64
312.0
Shares (diluted)M
332.2
306.8
323.9
285.4
246.7
218.5
216.7
197.4
196.5
212.1
309.7
(2.98%)
(4.05%)
83
13.06
Buyback yield%
5.27
8.05
5.07
2.72
0.48
2.47
2.26
2.49
3.17
2.71
29.94
2.49
2.72
38
0.495
D/E ratiox
0.377
0.358
0.347
0.337
0.335
0.347
0.341
0.344
0.333
0.359
0.166
0.344
0.345
18
2.202
Enterprise value₹B
1.158
1.242
1.261
1.147
1.116
1.181
1.167
1.182
1.330
1.270
0.227
2.61%
0.60%
30
2.705
LT debt₹B
1.524
1.625
1.774
1.756
1.854
1.835
1.944
2.122
2.093
1.927
0.323
0.77%
3.30%
41
Revenue
₹3.318B
8.74%
1.00×
Cost of revenue
₹1.502B
8.82%
1.01×
Operating expenses
₹667.1M
8.81%
1.01×
Cash and investments
20.22%
Goodwill & intangibles
19.24%
Spread over hurdle
35.03%