3.394
Revenue₹B
5.585
5.815
5.946
6.024
6.287
6.477
6.620
6.656
6.731
6.872
3.528
1.80%
2.21%
9
25.46
Revenue growth%
13.79
13.67
16.33
18.25
19.53
19.49
19.32
20.65
20.40
21.93
3.45
20.40
19.40
36
2.79
Gross margin%
5.52
4.56
4.22
2.36
0.93
0.40
0.40
0.40
0.40
1.00
24.82
0.40
0.96
46
29.39
Operating margin%
4.98
5.90
4.75
2.80
3.13
1.77
4.03
1.52
3.93
6.26
16.48
3.93
3.98
29
13.31
Net margin%
20.57
22.69
21.68
24.59
22.93
24.85
27.20
28.04
29.68
28.86
6.36
28.04
24.72
95
6.728
P/E ratio (avg)x
40.86
39.98
43.42
50.62
60.10
66.38
79.03
92.83
95.94
107.7
31.69
92.83
63.24
88
7.209
EV/EBITx
7.828
7.298
7.816
8.729
8.976
8.597
8.527
9.331
8.696
8.046
19.16
8.597
8.562
30
27.43
FCF yield (avg)%
27.11
26.77
25.68
28.20
27.86
26.04
24.43
21.78
20.60
19.62
21.12
21.78
25.86
53
22.05
FCF margin%
10.50
11.23
9.56
9.38
6.63
9.38
11.70
9.63
11.03
9.51
14.49
9.63
9.60
83
0.199
FCF / Net incomex
2.501
2.825
3.174
3.810
3.752
4.092
4.783
5.491
5.870
6.540
0.657
5.491
3.951
46
8.56
ROIC%
23.53
23.31
23.64
25.36
23.46
23.78
23.99
25.99
25.82
28.21
22.37
25.82
23.89
27
12.08
Return on equity%
8.92
9.26
11.89
11.38
13.52
14.99
16.66
15.43
15.56
14.80
9.72
15.43
14.16
37
24.86
Return on assets%
14.89
14.32
15.41
15.50
16.96
17.09
15.18
16.51
17.49
15.40
22.77
16.51
15.46
59
112.45
EPS₹
94.12
102.41
103.21
108.42
108.89
99.72
97.75
96.78
102.33
88.14
115.42
(4.14%)
(0.38%)
—
18.42
EPS growth%
18.97
20.10
17.71
20.51
22.78
22.39
24.53
22.79
20.04
20.76
21.17
22.39
20.64
41
84.38
Bookvalue per sh₹
107.56
112.78
123.33
116.79
112.64
107.26
100.42
112.04
117.57
116.52
97.48
0.68%
1.23%
—
104.93
FCF per share₹
139.92
147.28
152.89
154.00
164.34
158.49
159.97
181.11
199.52
200.63
91.22
4.07%
5.09%
—
123.71
Dividend per sh₹
68.69
72.68
76.52
74.42
73.96
68.93
76.83
80.24
74.88
72.61
70.42
(0.37%)
(0.56%)
—
5.68
Div yield (avg)%
10.23
9.87
6.96
9.94
9.96
7.75
5.64
3.21
0.90
0.40
24.18
3.21
7.35
47
18.02
Payout ratio%
13.09
16.08
18.12
17.85
16.93
15.00
17.17
18.48
20.11
22.32
28.08
18.48
17.51
56
20.13
Shares (diluted)M
23.77
22.67
22.17
25.50
29.53
29.01
30.39
34.77
37.14
37.49
20.06
4.89%
4.66%
82
7.33
Buyback yield%
19.86
19.39
21.21
23.57
22.64
21.68
21.45
20.76
20.67
23.38
2.57
21.45
21.33
80
0.225
D/E ratiox
1.259
1.243
1.224
1.206
1.134
1.175
1.110
1.139
1.109
1.218
0.534
1.139
1.190
69
6.049
Enterprise value₹B
1.674
1.587
1.643
1.650
1.780
1.754
1.591
1.642
1.472
1.528
0.437
(3.01%)
(1.49%)
95
4.919
LT debt₹B
1.094
0.950
1.036
0.934
0.835
0.912
0.794
0.714
0.745
0.757
2.316
(1.92%)
(3.96%)
33
Revenue
₹6.872B
2.21%
1.00×
Cost of revenue
₹4.811B
2.21%
1.00×
Operating expenses
₹1.388B
1.94%
0.97×
Goodwill & intangibles
18.45%
Property and equipment
17.28%
Cash and investments
16.97%
Spread over hurdle
(4.81%)