3.835
Revenue₹B
2.931
3.019
3.193
3.421
3.569
3.713
3.932
4.082
4.223
4.431
4.016
4.42%
4.92%
59
17.87
Revenue growth%
11.61
8.87
8.84
9.50
7.95
8.09
5.97
3.21
3.59
3.38
27.94
3.59
8.02
83
18.84
Gross margin%
21.23
19.65
19.05
18.16
17.14
18.31
15.84
17.70
19.08
20.11
12.98
18.31
18.68
41
3.09
Operating margin%
18.58
20.63
23.32
26.08
28.21
29.71
28.91
28.39
27.80
28.73
14.96
28.73
28.00
6
22.25
Net margin%
4.20
6.44
6.17
7.83
5.96
6.01
3.79
1.45
2.34
0.91
13.57
2.34
5.08
41
34.82
P/E ratio (avg)x
28.16
27.45
29.77
29.74
32.54
34.10
37.75
41.96
41.75
48.53
37.58
41.75
33.32
23
26.56
EV/EBITx
5.536
4.747
4.863
5.261
4.868
5.299
5.151
5.612
5.251
5.129
9.576
5.251
5.201
58
11.43
FCF yield (avg)%
1.23
1.47
4.12
1.92
2.16
0.60
0.40
0.94
0.40
2.21
25.80
0.60
1.35
68
21.53
FCF margin%
31.18
32.46
34.66
36.12
33.45
36.05
37.51
39.71
39.90
42.01
8.93
39.71
36.09
61
0.722
FCF / Net incomex
0.214
0.222
0.188
0.181
0.191
0.179
0.175
0.155
0.144
0.125
1.408
0.155
0.180
30
14.63
ROIC%
3.14
1.63
0.40
2.80
4.96
2.20
0.40
0.40
0.40
2.68
9.84
0.40
1.91
82
3.98
Return on equity%
22.03
22.07
23.41
21.70
23.96
24.06
22.49
23.49
22.47
24.03
16.49
23.49
22.95
64
4.35
Return on assets%
6.71
9.46
12.40
10.50
8.60
11.02
9.74
9.30
11.22
12.09
10.92
11.02
10.12
51
189.16
EPS₹
266.30
291.36
284.04
266.61
246.84
215.63
218.00
189.55
184.46
164.28
194.95
(7.82%)
(4.60%)
—
28.82
EPS growth%
7.05
5.71
8.39
10.32
10.25
9.47
7.03
4.07
3.01
2.79
7.97
4.07
7.04
36
137.86
Bookvalue per sh₹
197.29
206.24
228.33
225.71
234.41
248.16
241.24
242.00
254.83
255.81
180.40
1.76%
2.46%
—
269.06
FCF per share₹
42.87
45.12
43.81
42.00
41.40
42.46
37.32
40.35
36.68
37.66
90.85
(1.88%)
(0.75%)
—
80.13
Dividend per sh₹
183.13
176.65
200.68
232.83
252.60
253.74
268.71
311.84
319.52
332.47
256.69
5.65%
5.92%
—
21.54
Div yield (avg)%
25.00
27.79
26.88
27.01
25.79
24.16
24.22
26.64
25.72
26.64
24.76
25.72
26.21
89
16.07
Payout ratio%
15.26
16.45
15.99
17.15
18.15
19.89
18.57
19.69
18.29
19.56
27.98
19.56
18.22
78
7.427
Shares (diluted)M
5.729
5.174
4.826
5.223
4.699
4.132
4.263
3.830
3.485
3.079
7.634
(8.11%)
(6.42%)
55
8.82
Buyback yield%
3.32
5.00
6.90
9.86
10.40
10.72
9.36
7.32
10.04
12.24
26.22
10.04
9.61
25
0.849
D/E ratiox
1.414
1.571
1.617
1.730
2.081
2.428
2.884
2.881
2.902
2.877
0.955
2.881
2.255
36
1.589
Enterprise value₹B
2.327
2.057
1.953
1.719
1.562
1.395
1.225
1.184
1.199
1.024
2.612
(8.10%)
(7.79%)
65
0.804
LT debt₹B
1.436
1.286
1.265
1.353
1.168
1.163
1.194
1.120
1.185
1.165
3.654
(0.05%)
(3.34%)
77
Revenue
₹4.431B
4.92%
1.00×
Cost of revenue
₹2.143B
4.54%
0.96×
Operating expenses
₹706.5M
5.70%
1.08×
Goodwill & intangibles
15.77%