2.856
Revenue₹B
1.381
1.475
1.567
1.721
1.827
1.940
2.101
2.310
2.452
2.679
3.046
7.96%
7.56%
49
22.26
Revenue growth%
31.72
33.30
34.01
32.85
32.29
34.18
33.03
34.09
32.88
33.73
27.41
33.73
33.17
13
7.01
Gross margin%
16.88
15.97
16.96
19.09
18.20
20.65
21.45
20.70
19.03
21.01
23.83
20.70
19.06
73
27.71
Operating margin%
6.80
9.25
8.39
5.92
3.59
3.50
0.77
1.93
0.40
0.40
12.41
0.77
3.55
34
6.77
Net margin%
19.28
18.65
21.41
19.80
22.04
21.14
22.12
21.11
22.71
23.44
4.72
22.12
21.28
39
10.61
P/E ratio (avg)x
31.33
36.34
41.09
40.56
41.85
46.67
47.43
52.25
59.90
60.91
27.34
52.25
44.26
53
20.78
EV/EBITx
42.08
37.14
39.89
39.08
41.64
44.12
47.64
43.29
46.41
47.07
6.246
46.41
42.69
59
29.04
FCF yield (avg)%
32.24
30.64
27.91
25.82
23.23
21.79
23.04
23.00
22.18
20.40
24.32
22.18
23.13
85
4.96
FCF margin%
16.27
15.60
13.17
15.28
13.72
15.79
17.11
17.77
17.05
14.47
8.39
17.05
15.69
39
1.776
FCF / Net incomex
0.134
0.144
0.134
0.128
0.147
0.154
0.177
0.168
0.190
0.191
1.119
0.177
0.151
64
28.65
ROIC%
5.46
3.17
5.56
5.67
7.79
5.95
7.93
10.69
7.92
8.66
18.32
7.93
6.87
57
15.64
Return on equity%
17.63
19.41
17.49
17.39
20.10
20.41
21.73
18.83
20.79
19.42
3.91
20.41
19.42
79
11.94
Return on assets%
34.86
37.50
35.73
35.81
36.13
35.96
35.64
37.47
36.82
36.08
7.24
36.08
36.02
92
332.87
EPS₹
689.61
726.05
859.21
1,002
976.15
1,158
1,198
1,402
1,479
1,523
359.48
9.31%
9.77%
—
5.25
EPS growth%
8.02
8.11
9.02
9.10
8.21
8.76
10.74
8.17
8.18
6.84
13.76
8.18
8.20
76
231.98
Bookvalue per sh₹
593.32
637.62
722.78
802.22
787.31
801.79
845.04
970.27
1,045
1,100
223.42
6.92%
5.58%
—
588.08
FCF per share₹
306.77
329.25
335.21
303.37
325.66
333.45
287.47
311.62
303.59
308.50
412.50
(1.08%)
(1.15%)
—
88.47
Dividend per sh₹
526.12
625.07
640.45
682.81
702.04
719.54
721.55
706.88
832.68
936.51
303.08
5.93%
5.42%
—
10.82
Div yield (avg)%
26.95
24.10
22.80
21.43
19.55
18.30
17.04
16.69
13.79
11.83
19.87
16.69
18.92
9
12.91
Payout ratio%
13.80
16.31
17.90
17.19
19.53
17.38
17.26
18.54
16.50
16.97
20.89
17.26
17.23
37
5.635
Shares (diluted)M
7.171
6.530
7.321
8.178
8.428
7.508
6.907
6.529
6.561
6.986
5.754
(3.68%)
0.29%
62
10.64
Buyback yield%
12.55
13.69
10.85
13.49
14.54
16.93
14.58
17.34
16.28
13.86
17.33
16.28
14.20
45
1.691
D/E ratiox
0.921
1.010
1.130
1.053
1.142
1.106
1.170
1.078
1.023
1.007
1.711
1.078
1.065
53
1.800
Enterprise value₹B
0.579
0.586
0.673
0.809
0.897
0.899
0.950
1.050
1.087
1.232
1.282
6.54%
8.53%
17
1.498
LT debt₹B
1.578
1.675
1.591
1.711
1.683
1.972
2.309
2.185
2.174
2.203
0.325
5.53%
5.04%
24
Revenue
₹2.679B
7.56%
1.00×
Cost of revenue
₹1.585B
7.59%
1.00×
Operating expenses
₹472.9M
7.55%
1.00×
Cash and investments
20.87%
Goodwill & intangibles
20.86%
Spread over hurdle
(7.81%)