0.722
Revenue₹B
2.479
2.587
2.704
2.926
3.045
3.248
3.425
3.660
3.818
4.002
0.758
5.61%
5.55%
25
15.40
Revenue growth%
25.97
27.33
29.52
29.60
27.79
28.57
26.94
26.96
29.09
29.09
8.44
28.57
28.18
16
20.96
Gross margin%
21.15
19.39
21.27
20.80
22.80
21.57
21.59
22.80
20.11
18.22
26.15
21.57
21.21
24
27.92
Operating margin%
27.54
29.28
29.03
29.29
29.77
30.05
27.72
25.69
28.55
28.94
8.55
28.55
28.99
82
4.11
Net margin%
8.16
9.86
11.46
10.22
11.79
14.38
13.28
14.50
14.35
13.01
17.83
14.35
12.40
19
16.92
P/E ratio (avg)x
14.52
13.26
13.09
12.67
12.81
12.98
13.07
14.15
13.20
13.33
14.47
13.20
13.14
42
8.107
EV/EBITx
8.706
8.468
8.584
9.168
8.695
9.694
10.35
11.08
12.75
14.86
29.13
11.08
9.431
41
12.65
FCF yield (avg)%
8.58
6.30
7.90
10.75
11.59
9.53
12.22
11.83
8.98
6.66
22.09
9.53
9.26
26
11.74
FCF margin%
7.70
7.83
10.36
7.81
5.55
6.27
9.06
10.49
11.70
12.86
4.10
10.49
8.45
41
1.691
FCF / Net incomex
2.494
2.843
3.390
3.914
3.826
4.272
4.472
4.436
4.579
4.715
1.415
4.472
4.093
35
9.64
ROIC%
27.27
25.39
28.20
30.69
28.59
28.07
27.38
25.12
25.10
25.05
25.51
25.12
27.32
48
20.89
Return on equity%
28.24
29.02
27.81
25.75
27.58
28.61
31.59
32.47
30.77
32.89
6.98
31.59
28.81
39
18.01
Return on assets%
17.49
15.34
14.66
15.76
13.90
11.73
13.51
13.06
13.62
15.27
16.33
13.51
14.28
50
11.27
EPS₹
62.87
64.32
71.02
75.43
86.73
97.08
106.64
110.87
120.79
119.62
12.45
6.64%
7.30%
—
19.07
EPS growth%
24.18
21.40
18.42
21.35
22.55
24.83
24.02
24.14
25.63
27.78
18.00
24.83
24.08
8
35.88
Bookvalue per sh₹
52.66
48.76
44.42
39.03
33.88
36.84
32.17
34.77
31.47
29.21
60.23
(2.92%)
(5.33%)
—
59.92
FCF per share₹
13.59
11.68
11.89
11.61
12.45
12.77
11.11
10.38
9.01
8.03
36.69
(8.39%)
(6.03%)
—
48.72
Dividend per sh₹
41.56
37.59
32.66
29.84
32.64
29.22
28.65
25.52
27.38
27.49
22.99
(3.37%)
(3.23%)
—
27.10
Div yield (avg)%
17.84
19.88
18.40
17.97
16.22
15.03
15.41
15.24
14.99
16.26
16.08
15.24
16.24
88
19.31
Payout ratio%
17.25
15.30
15.76
13.54
14.12
11.34
13.41
12.83
13.30
11.93
10.19
12.83
13.48
50
69.79
Shares (diluted)M
75.34
69.20
75.42
75.01
73.55
81.76
74.32
70.17
76.53
82.83
70.85
2.40%
1.26%
81
5.96
Buyback yield%
22.54
19.76
22.75
22.35
24.77
23.89
25.70
27.74
27.16
28.02
10.34
27.16
24.33
92
0.953
D/E ratiox
0.957
0.887
0.838
0.883
0.855
0.765
0.707
0.651
0.639
0.571
1.456
0.651
0.801
92
1.903
Enterprise value₹B
1.143
1.070
0.977
0.915
0.917
0.971
1.053
1.014
1.078
0.951
2.897
0.74%
(1.51%)
5
1.762
LT debt₹B
0.405
0.443
0.403
0.397
0.417
0.425
0.450
0.397
0.429
0.406
1.982
(0.53%)
(0.05%)
77
Revenue
₹4.002B
5.55%
1.00×
Cost of revenue
₹2.801B
5.55%
1.00×
Operating expenses
₹902.8M
6.25%
1.07×
Cash and investments
16.20%
Property and equipment
15.34%
Spread over hurdle
(9.32%)