12.90
Revenue₹B
48.15
49.04
49.97
49.85
50.68
51.38
51.33
50.41
50.69
52.08
14.02
0.55%
0.93%
95
22.73
Revenue growth%
23.51
23.87
25.89
25.61
23.87
25.69
25.10
22.20
23.83
24.19
10.37
24.19
24.03
82
3.37
Gross margin%
17.07
18.14
15.67
12.78
11.12
12.31
14.72
13.32
12.54
12.79
28.41
12.79
13.05
19
23.46
Operating margin%
9.28
7.00
6.28
6.28
7.61
10.37
12.65
13.58
14.76
14.66
16.24
13.58
9.82
77
22.80
Net margin%
28.46
29.68
29.34
28.34
29.33
26.74
27.27
26.27
28.50
29.36
3.48
27.27
28.48
47
34.49
P/E ratio (avg)x
18.50
18.95
20.88
25.05
26.16
29.66
31.75
32.69
36.86
40.98
35.92
32.69
27.91
87
19.33
EV/EBITx
33.93
33.76
33.47
32.21
28.12
29.92
30.01
31.37
31.36
27.47
31.40
30.01
31.36
55
24.26
FCF yield (avg)%
16.41
14.78
17.34
16.27
18.44
15.51
17.93
17.86
18.66
20.33
9.82
17.93
17.60
42
28.22
FCF margin%
20.47
22.40
23.32
21.74
21.22
18.67
19.34
19.64
21.12
23.81
13.97
19.64
21.17
41
0.867
FCF / Net incomex
1.619
1.589
1.692
1.934
2.323
2.356
2.504
2.502
2.634
3.065
0.685
2.504
2.340
44
21.19
ROIC%
9.30
8.77
9.07
9.12
9.22
7.82
9.09
10.05
7.72
6.60
14.23
7.82
9.08
44
21.80
Return on equity%
11.33
12.16
10.44
10.26
10.61
11.00
11.94
11.84
9.81
8.36
18.88
11.00
10.80
21
14.24
Return on assets%
15.90
18.79
18.84
21.67
22.95
20.16
21.41
23.89
24.58
22.27
14.22
22.27
21.54
45
227.96
EPS₹
441.41
461.72
542.01
600.29
680.46
809.04
940.19
1,142
1,127
1,326
242.80
14.27%
13.20%
—
15.00
EPS growth%
17.22
18.07
15.47
17.96
17.12
15.90
17.28
19.89
21.15
23.40
21.07
19.89
17.62
8
163.43
Bookvalue per sh₹
249.65
288.31
269.18
268.46
283.64
324.99
360.02
388.72
433.75
452.68
181.99
9.80%
6.42%
—
360.30
FCF per share₹
365.73
357.73
358.55
381.83
329.73
293.89
313.81
340.96
330.91
357.14
264.12
1.61%
0.15%
—
365.26
Dividend per sh₹
238.11
235.40
237.29
237.17
272.48
331.46
357.43
360.97
375.11
410.00
63.74
8.52%
6.68%
—
26.91
Div yield (avg)%
21.05
21.33
18.81
17.47
16.50
17.81
20.61
21.74
20.18
20.10
13.64
20.18
20.14
80
22.66
Payout ratio%
2.38
0.40
0.40
0.40
1.10
1.20
0.97
2.77
3.01
1.61
25.78
1.61
1.15
89
64.75
Shares (diluted)M
75.25
84.29
89.35
82.58
87.65
100.7
103.5
107.3
122.7
115.7
64.53
5.70%
4.86%
34
27.34
Buyback yield%
9.46
7.65
8.46
6.53
4.43
3.74
5.34
3.68
4.49
2.44
7.03
3.74
4.91
38
0.444
D/E ratiox
0.199
0.201
0.206
0.245
0.286
0.293
0.325
0.389
0.377
0.409
1.459
0.377
0.289
65
38.23
Enterprise value₹B
11.48
10.51
10.82
9.549
10.28
11.02
9.641
10.42
10.25
10.33
29.25
0.08%
(1.03%)
16
37.57
LT debt₹B
47.90
46.74
51.40
56.71
68.25
75.41
82.72
100.2
120.1
137.9
13.49
15.10%
11.58%
40
Revenue
₹52.08B
0.93%
1.00×
Cost of revenue
₹36.46B
0.93%
1.00×
Operating expenses
₹10.73B
1.19%
1.03×
Goodwill & intangibles
19.32%
Property and equipment
18.44%
Cash and investments
14.72%