2.877
Revenue₹B
1.676
1.757
1.877
2.026
2.176
2.302
2.415
2.575
2.761
2.943
3.017
6.23%
6.52%
41
7.60
Revenue growth%
15.37
14.55
16.96
17.08
18.55
17.81
16.09
17.64
16.92
18.33
22.66
17.64
17.02
93
13.84
Gross margin%
1.67
2.14
4.71
3.93
2.07
0.40
0.40
3.09
1.56
2.38
17.58
1.56
2.11
62
18.62
Operating margin%
10.79
11.91
10.99
12.36
9.50
7.09
9.87
9.54
7.30
8.52
7.83
8.52
9.71
73
19.06
Net margin%
15.56
15.81
16.22
14.23
12.41
12.39
13.73
14.29
16.46
15.97
11.36
14.29
14.93
76
26.56
P/E ratio (avg)x
10.53
11.62
11.84
13.22
12.82
12.60
12.37
12.74
13.48
13.66
23.28
12.74
12.67
85
31.33
EV/EBITx
39.82
39.89
48.00
47.00
50.54
53.65
62.46
65.31
65.19
66.92
30.54
65.19
52.10
26
12.39
FCF yield (avg)%
18.12
15.81
15.04
13.88
15.80
18.18
19.20
21.90
19.62
22.47
18.78
19.62
18.15
50
23.21
FCF margin%
33.22
34.03
34.49
32.68
33.70
36.05
38.33
39.92
37.17
38.67
27.59
38.33
35.27
65
0.387
FCF / Net incomex
1.392
1.346
1.253
1.265
1.154
1.304
1.216
1.260
1.183
1.297
0.100
1.260
1.263
59
22.06
ROIC%
0.40
0.40
0.77
0.40
0.40
0.40
0.40
2.08
0.87
0.40
13.69
0.40
0.40
73
3.94
Return on equity%
11.65
12.39
11.91
12.11
11.58
8.78
11.60
13.46
11.45
13.97
28.89
11.60
11.78
14
27.45
Return on assets%
11.11
8.69
11.04
10.32
11.72
11.32
9.87
12.02
10.11
10.74
15.63
10.74
10.89
66
9.83
EPS₹
13.14
12.01
10.95
11.70
11.31
11.67
12.25
11.08
11.66
12.03
10.50
1.23%
(0.91%)
—
8.85
EPS growth%
26.14
27.09
28.90
28.37
30.41
33.36
33.56
30.76
32.15
31.66
19.23
32.15
30.59
66
9.83
Bookvalue per sh₹
29.58
31.48
33.83
38.90
38.40
39.67
38.20
42.39
45.05
47.94
29.06
4.54%
4.36%
—
6.79
FCF per share₹
9.71
9.46
10.41
11.10
12.11
11.73
10.77
10.61
10.43
10.21
27.91
(3.35%)
0.65%
—
11.23
Dividend per sh₹
51.20
55.75
51.54
54.16
52.64
60.30
58.37
56.25
57.83
55.76
42.64
1.16%
2.01%
—
27.81
Div yield (avg)%
20.19
19.99
17.60
15.23
13.35
10.93
12.68
11.29
9.49
10.00
23.31
10.93
13.02
76
3.62
Payout ratio%
5.17
3.85
5.79
5.14
4.13
4.43
3.75
2.48
2.60
4.06
25.48
3.75
4.10
9
54.79
Shares (diluted)M
71.64
72.27
79.17
78.82
81.91
77.58
76.87
83.56
83.10
90.75
54.37
2.07%
3.95%
53
7.11
Buyback yield%
10.17
12.07
13.05
12.31
11.06
9.35
10.90
8.59
7.49
5.63
12.59
8.59
10.54
70
1.093
D/E ratiox
0.738
0.865
0.846
0.991
1.029
1.213
1.463
1.430
1.604
1.641
0.592
1.463
1.121
91
3.121
Enterprise value₹B
3.736
4.004
4.424
4.143
3.980
4.305
4.187
3.754
3.903
3.593
1.410
(2.03%)
0.74%
72
1.973
LT debt₹B
1.358
1.221
1.102
1.148
1.152
1.206
1.214
1.319
1.165
1.164
2.616
0.21%
(1.14%)
41
Revenue
₹2.943B
6.52%
1.00×
Cost of revenue
₹1.755B
6.81%
1.03×
Operating expenses
₹420.1M
6.21%
0.97×
Cash and investments
21.33%
Property and equipment
14.31%
Spread over hurdle
22.50%