0.930
Revenue₹B
2.275
2.418
2.555
2.719
2.901
3.096
3.227
3.378
3.528
3.730
1.014
5.16%
5.38%
35
5.46
Revenue growth%
26.90
24.59
23.57
25.10
24.84
27.07
28.05
27.70
28.48
30.28
10.74
28.05
26.99
8
22.46
Gross margin%
20.28
22.58
23.10
23.93
25.89
24.57
22.39
19.96
19.05
21.21
19.75
21.21
22.49
80
22.14
Operating margin%
30.26
31.41
28.66
25.70
28.60
26.62
24.93
26.34
24.51
26.32
7.28
26.32
26.48
90
24.05
Net margin%
10.88
8.85
7.89
6.69
6.70
7.80
7.06
9.66
10.29
11.56
27.65
9.66
8.37
87
36.34
P/E ratio (avg)x
21.45
19.57
19.52
19.48
18.30
20.11
22.14
21.13
20.93
19.47
26.13
20.93
19.84
46
24.64
EV/EBITx
15.78
14.89
16.14
18.15
17.57
19.91
18.11
19.30
17.76
19.03
37.38
19.03
17.93
14
14.53
FCF yield (avg)%
30.85
28.45
30.91
28.46
29.99
29.25
28.10
28.40
28.61
26.70
11.96
28.40
28.54
18
8.45
FCF margin%
1.67
1.71
2.65
2.04
3.27
1.33
2.25
2.47
4.33
1.75
21.73
2.25
2.15
61
1.034
FCF / Net incomex
1.722
1.888
1.946
2.061
2.353
2.290
2.611
2.574
2.702
2.851
1.104
2.611
2.322
66
5.70
ROIC%
4.26
6.59
5.02
6.11
5.17
3.23
4.80
6.17
8.54
6.15
26.04
6.15
5.64
11
2.22
Return on equity%
22.07
24.75
21.88
24.53
26.74
26.68
28.34
30.77
33.09
32.76
15.99
30.77
26.71
16
15.82
Return on assets%
8.92
10.06
8.56
8.75
6.58
6.27
6.33
9.21
10.05
7.48
26.75
7.48
8.66
39
4.61
EPS₹
1.80
1.66
1.74
1.71
1.78
1.69
1.82
1.75
1.70
1.61
4.90
(1.97%)
(0.51%)
—
18.27
EPS growth%
3.71
1.39
1.20
0.40
0.40
0.40
1.19
0.40
0.40
0.40
17.63
0.40
0.40
24
0.93
Bookvalue per sh₹
13.41
13.65
15.80
18.69
19.60
21.82
22.54
23.02
25.93
27.79
1.04
7.24%
9.37%
—
4.19
FCF per share₹
7.76
9.29
10.52
12.00
13.23
15.47
16.08
16.11
16.42
17.41
4.33
5.65%
8.28%
—
0.99
Dividend per sh₹
5.73
5.23
4.99
4.69
4.62
4.89
4.66
5.08
5.72
5.39
3.62
3.12%
(0.01%)
—
21.19
Div yield (avg)%
10.57
12.89
10.42
7.95
6.86
7.44
5.75
8.05
7.92
7.49
4.38
7.49
7.94
92
18.27
Payout ratio%
27.97
28.20
28.64
27.42
27.59
24.67
27.07
29.18
29.07
28.51
29.01
28.51
28.09
94
0.297
Shares (diluted)B
0.586
0.633
0.710
0.759
0.765
0.914
1.085
1.262
1.452
1.559
0.293
15.30%
12.42%
39
8.00
Buyback yield%
15.68
13.00
11.65
13.16
12.70
13.84
13.83
12.54
12.19
14.67
5.91
13.83
13.08
66
1.454
D/E ratiox
1.606
1.731
1.649
1.548
1.623
1.759
1.560
1.720
1.755
1.828
0.314
1.755
1.685
76
4.194
Enterprise value₹B
0.646
0.722
0.670
0.673
0.754
0.676
0.603
0.608
0.557
0.521
4.015
(7.13%)
(2.29%)
47
2.163
LT debt₹B
0.459
0.411
0.445
0.416
0.442
0.461
0.405
0.446
0.477
0.532
2.184
3.75%
1.96%
35
Revenue
₹3.730B
5.38%
1.00×
Cost of revenue
₹2.384B
5.48%
1.01×
Operating expenses
₹700.7M
4.70%
0.94×
Goodwill & intangibles
19.28%
Property and equipment
17.74%
Spread over hurdle
(7.23%)