1.409
Revenue₹B
1.444
1.523
1.554
1.647
1.693
1.792
1.853
1.945
1.990
2.044
1.457
3.85%
4.02%
22
7.71
Revenue growth%
0.40
0.40
0.76
0.40
0.40
2.01
1.88
0.40
0.40
0.40
15.26
0.40
0.40
63
28.37
Gross margin%
22.33
22.36
23.34
26.26
23.59
22.43
23.13
20.26
19.29
21.88
27.62
21.88
22.40
52
24.53
Operating margin%
21.91
20.29
19.62
21.83
19.73
18.54
15.82
18.74
20.33
20.85
21.94
18.74
20.01
76
26.87
Net margin%
19.00
16.16
17.42
16.21
13.41
11.75
10.02
10.00
12.17
14.95
7.43
11.75
14.18
93
14.67
P/E ratio (avg)x
19.13
18.71
18.88
20.99
20.19
19.35
18.49
16.67
16.32
14.56
24.79
16.67
18.80
33
20.98
EV/EBITx
31.42
28.66
28.17
27.37
27.72
25.33
28.15
27.54
29.76
28.36
14.44
28.15
28.16
42
9.33
FCF yield (avg)%
23.65
22.64
22.06
19.48
18.40
18.81
17.04
18.65
18.94
17.86
21.00
18.65
18.88
52
24.68
FCF margin%
12.00
9.81
8.71
7.32
7.11
7.62
10.05
8.64
11.02
8.39
7.59
8.64
8.68
5
0.340
FCF / Net incomex
1.062
0.999
1.162
1.137
1.174
1.316
1.531
1.514
1.491
1.633
1.029
1.514
1.245
83
17.12
ROIC%
16.22
14.13
13.13
10.21
12.53
12.14
14.90
15.67
15.81
13.39
26.94
14.90
13.76
64
4.48
Return on equity%
15.34
17.66
17.66
18.14
20.59
20.00
17.23
20.20
17.28
19.27
18.24
19.27
17.90
74
10.42
Return on assets%
11.16
13.56
12.94
12.03
11.97
13.50
13.67
13.22
10.24
11.00
25.95
13.22
12.48
48
69.76
EPS₹
83.31
89.92
104.33
122.02
128.10
151.02
151.81
166.24
186.70
214.50
71.67
10.86%
9.53%
—
21.63
EPS growth%
8.42
7.00
9.70
11.50
12.67
14.40
11.86
9.24
10.60
10.77
9.07
10.77
10.69
13
111.05
Bookvalue per sh₹
127.44
126.90
124.00
147.30
165.81
179.65
202.59
198.46
203.89
209.69
95.21
4.81%
7.08%
—
33.20
FCF per share₹
46.34
42.92
38.83
35.99
35.80
34.25
34.79
33.00
30.80
30.93
49.32
(2.88%)
(4.36%)
—
80.02
Dividend per sh₹
87.13
81.78
79.96
77.97
79.45
82.81
81.12
85.96
76.93
77.71
27.67
(0.44%)
(2.34%)
—
29.34
Div yield (avg)%
13.70
11.52
10.13
12.37
14.42
13.06
13.68
11.22
13.43
14.25
18.61
13.43
13.25
49
26.70
Payout ratio%
10.30
9.74
10.96
8.00
9.85
12.73
10.73
8.65
5.72
3.06
17.61
8.65
9.80
9
5.973
Shares (diluted)M
5.135
5.345
5.617
6.032
6.154
5.585
5.954
5.728
5.732
6.271
6.028
0.38%
1.37%
87
14.88
Buyback yield%
28.20
30.52
29.68
30.09
29.16
32.04
30.50
30.59
29.23
29.95
21.93
30.50
30.02
89
0.605
D/E ratiox
2.043
2.114
1.987
2.155
2.309
2.459
2.362
2.644
2.379
2.630
1.702
2.459
2.336
92
0.200
Enterprise value₹B
1.284
1.166
1.276
1.301
1.197
1.220
1.318
1.252
1.259
1.270
0.590
1.20%
0.30%
78
0.768
LT debt₹B
0.352
0.387
0.360
0.360
0.396
0.376
0.383
0.345
0.309
0.312
1.560
(4.65%)
(2.42%)
31
Revenue
₹2.044B
4.02%
1.00×
Cost of revenue
₹982.1M
3.79%
0.98×
Operating expenses
₹417.5M
3.94%
0.99×
Goodwill & intangibles
20.40%