2.864
Revenue₹B
9.808
9.884
10.03
10.45
10.59
11.01
11.22
11.72
11.84
12.05
3.089
2.61%
2.12%
67
17.91
Revenue growth%
13.25
11.04
11.48
11.52
12.12
9.74
11.33
10.35
8.93
6.66
20.64
9.74
11.18
56
11.69
Gross margin%
15.09
13.50
14.99
16.55
14.05
11.46
10.96
13.40
14.56
13.47
23.63
13.40
13.78
9
11.07
Operating margin%
15.87
17.61
17.40
18.17
20.74
20.51
22.97
20.29
21.78
20.78
6.14
20.78
20.40
72
6.98
Net margin%
9.56
9.40
10.51
13.45
15.52
15.39
14.36
13.71
11.47
12.03
20.06
13.71
12.74
55
8.419
P/E ratio (avg)x
30.58
28.94
27.63
30.32
30.38
29.91
32.06
35.58
34.12
38.23
31.00
34.12
30.48
38
13.36
EV/EBITx
12.97
12.78
13.56
14.98
14.61
13.98
14.95
15.42
15.50
15.62
23.33
15.42
14.78
92
4.83
FCF yield (avg)%
16.72
16.19
15.74
13.90
12.31
12.97
10.05
9.61
10.75
8.89
16.44
10.05
12.64
38
6.15
FCF margin%
13.02
11.55
12.01
9.69
11.66
13.64
12.65
15.50
12.84
15.12
12.13
13.64
12.74
8
0.632
FCF / Net incomex
0.716
0.674
0.783
0.813
0.792
0.875
1.000
1.141
1.139
1.161
1.574
1.139
0.844
6
29.44
ROIC%
2.74
5.04
2.84
1.47
3.66
1.61
3.92
4.01
2.91
5.12
29.48
3.92
3.29
50
14.31
Return on equity%
13.54
13.82
16.33
15.20
16.02
15.07
12.75
13.10
13.20
13.04
9.55
13.10
13.68
71
18.40
Return on assets%
22.76
20.01
18.48
15.50
14.04
16.64
14.11
13.82
11.71
9.57
2.06
13.82
14.80
31
63.26
EPS₹
26.52
28.39
31.36
27.76
28.33
30.74
31.70
27.59
24.77
26.13
65.54
(1.60%)
0.45%
—
13.68
EPS growth%
21.13
22.96
21.03
19.46
22.40
22.29
19.67
19.00
20.59
23.25
15.47
20.59
21.08
85
35.00
Bookvalue per sh₹
24.88
28.34
30.88
31.66
37.62
41.04
46.56
49.44
52.52
56.05
41.00
8.30%
9.07%
—
10.90
FCF per share₹
30.55
28.12
28.13
27.29
25.71
24.40
26.83
30.06
32.89
32.63
22.52
4.89%
0.33%
—
26.52
Dividend per sh₹
99.24
114.96
119.94
128.23
128.62
146.22
143.89
159.13
157.54
186.25
37.85
7.68%
7.83%
—
9.03
Div yield (avg)%
13.87
16.43
14.51
16.09
14.53
15.64
16.28
19.06
18.33
15.45
21.17
16.28
15.86
63
20.77
Payout ratio%
23.71
25.80
28.79
27.53
26.60
29.08
27.30
28.99
28.79
29.98
3.10
28.99
28.16
52
65.69
Shares (diluted)M
69.01
66.37
68.59
65.12
70.37
68.53
74.22
78.76
78.44
75.86
64.63
1.51%
0.93%
58
3.46
Buyback yield%
30.89
31.18
31.61
33.52
35.96
35.84
35.00
34.33
34.92
32.83
19.30
34.92
33.93
65
1.748
D/E ratiox
0.550
0.535
0.523
0.465
0.502
0.457
0.442
0.412
0.431
0.400
0.727
0.431
0.461
36
2.726
Enterprise value₹B
9.316
11.08
11.58
12.42
12.57
15.06
15.11
17.68
19.07
19.29
9.833
8.95%
8.53%
93
0.630
LT debt₹B
12.13
14.20
14.68
15.01
14.94
15.85
18.89
19.37
20.41
24.02
10.35
9.96%
6.90%
73
Revenue
₹12.05B
2.12%
1.00×
Cost of revenue
₹5.126B
2.11%
1.00×
Operating expenses
₹2.914B
1.97%
0.99×
Goodwill & intangibles
16.41%
Property and equipment
14.31%