75.54
Revenue₹B
506.0
532.7
554.5
581.9
600.7
637.7
669.4
701.5
717.3
737.0
83.86
4.17%
4.40%
38
19.44
Revenue growth%
23.30
25.69
24.70
21.91
22.61
21.49
21.87
24.17
23.33
23.93
27.48
23.33
23.32
20
4.82
Gross margin%
24.49
22.47
25.10
25.79
26.92
29.34
31.78
28.92
27.93
26.89
9.91
28.92
26.91
63
8.72
Operating margin%
10.58
8.03
8.74
7.09
6.09
7.25
7.78
5.02
7.71
5.03
17.45
7.25
7.48
84
17.44
Net margin%
29.41
29.61
29.27
30.51
33.13
35.51
35.95
36.99
37.52
40.23
27.85
36.99
34.32
26
37.38
P/E ratio (avg)x
24.83
23.90
23.81
25.76
25.33
28.49
27.03
24.94
28.13
32.07
33.26
28.13
25.54
33
29.88
EV/EBITx
19.02
20.13
21.19
23.04
22.70
24.62
22.59
23.33
22.06
22.29
29.02
22.59
22.44
66
2.47
FCF yield (avg)%
25.49
26.33
28.12
28.51
25.82
23.41
24.00
21.29
18.92
16.22
4.06
21.29
24.74
63
2.16
FCF margin%
17.28
17.92
15.60
14.72
12.04
12.74
12.62
14.13
14.34
13.12
23.37
13.12
14.24
77
0.543
FCF / Net incomex
0.178
0.189
0.220
0.256
0.302
0.296
0.309
0.339
0.402
0.413
0.898
0.339
0.299
16
15.08
ROIC%
21.63
20.62
21.18
20.17
20.00
17.41
18.58
18.41
19.79
18.24
3.31
18.41
19.90
52
11.77
Return on equity%
19.98
21.29
18.31
17.51
16.28
14.84
16.90
14.37
16.00
13.87
23.03
14.84
16.59
82
19.57
Return on assets%
19.70
21.67
22.41
24.69
23.25
23.12
24.37
22.76
22.21
23.29
24.74
23.12
22.94
69
185.22
EPS₹
186.68
196.54
223.14
269.42
286.62
320.45
346.79
378.51
438.38
472.58
204.25
10.52%
11.00%
—
23.59
EPS growth%
18.68
17.66
16.53
13.92
16.48
18.03
17.70
17.69
15.86
14.46
19.49
17.69
17.09
40
77.49
Bookvalue per sh₹
55.36
58.00
62.13
60.97
58.39
56.08
52.96
50.06
49.04
52.73
127.86
(2.02%)
(0.97%)
—
123.67
FCF per share₹
108.92
115.95
138.60
150.62
151.37
177.28
208.37
228.98
276.98
287.21
200.52
13.67%
10.27%
—
62.61
Dividend per sh₹
61.82
62.07
68.38
67.19
62.80
63.03
59.73
54.65
58.55
59.16
142.12
(1.19%)
0.53%
—
17.21
Div yield (avg)%
32.85
30.76
31.20
31.89
30.91
29.15
30.99
30.04
28.57
28.33
12.49
29.15
30.84
47
19.04
Payout ratio%
14.65
16.19
17.33
20.22
17.52
19.11
16.43
14.68
14.54
17.53
9.27
16.43
16.88
16
1.624
Shares (diluted)B
1.796
1.717
1.799
1.938
2.073
2.178
2.037
2.214
2.264
2.494
1.621
3.77%
4.04%
49
23.84
Buyback yield%
7.89
9.90
11.40
9.84
9.42
9.22
10.23
7.88
9.99
10.59
5.87
9.99
9.87
81
0.749
D/E ratiox
1.566
1.515
1.446
1.573
1.412
1.353
1.401
1.292
1.200
1.116
1.200
1.292
1.406
7
478.9
Enterprise value₹B
266.6
273.5
284.6
274.0
294.1
310.4
303.4
317.6
369.1
342.0
93.13
3.06%
2.76%
30
358.8
LT debt₹B
285.8
281.8
302.3
339.9
368.6
426.2
496.0
596.5
695.5
723.7
40.82
14.45%
10.01%
94
Revenue
₹737.0B
4.40%
1.00×
Cost of revenue
₹412.9B
4.23%
0.98×
Operating expenses
₹151.2B
4.48%
1.01×
Goodwill & intangibles
18.43%
Cash and investments
16.39%