1.695
Revenue₹B
2.076
2.255
2.372
2.478
2.662
2.801
2.943
3.189
3.442
3.594
1.887
6.19%
6.09%
56
20.31
Revenue growth%
3.71
3.65
3.01
2.22
0.40
0.40
1.10
1.23
3.71
6.28
28.45
1.23
2.62
77
23.90
Gross margin%
27.35
26.66
25.91
23.30
22.33
23.41
22.45
22.49
23.43
22.26
29.89
22.49
23.35
11
10.41
Operating margin%
14.49
12.03
12.47
13.76
16.27
15.94
15.80
14.45
14.75
13.54
28.14
14.75
14.47
90
27.85
Net margin%
11.17
10.38
8.55
10.76
11.01
10.53
12.12
12.39
14.15
14.31
26.76
12.39
11.09
66
6.556
P/E ratio (avg)x
9.857
11.33
13.06
13.31
12.75
12.61
12.19
13.84
15.22
16.61
33.06
13.84
12.91
38
37.51
EV/EBITx
14.21
14.09
12.85
13.47
14.46
13.26
11.54
10.64
10.35
9.381
13.95
10.64
13.06
17
25.84
FCF yield (avg)%
10.17
12.87
12.50
14.61
17.14
15.79
13.50
12.78
10.62
11.84
9.44
12.78
12.83
12
29.18
FCF margin%
22.78
22.91
25.85
26.31
24.72
26.13
25.22
25.01
22.68
22.89
3.66
25.01
24.87
25
0.928
FCF / Net incomex
2.201
2.387
2.589
2.868
2.637
2.915
3.273
3.339
3.213
3.534
1.742
3.273
2.892
29
7.77
ROIC%
11.21
8.59
10.66
10.39
13.12
15.18
17.08
19.89
22.81
20.67
24.34
19.89
14.15
23
13.56
Return on equity%
5.49
6.02
6.37
7.88
7.21
5.41
5.45
2.48
3.82
5.04
14.67
5.04
5.47
30
3.04
Return on assets%
6.88
5.27
6.92
4.40
6.64
6.09
4.92
5.85
6.18
5.68
7.78
5.85
5.97
33
63.47
EPS₹
74.37
81.44
92.19
95.28
96.48
97.05
103.39
109.16
123.48
120.48
64.82
4.54%
6.48%
—
21.37
EPS growth%
7.69
10.07
8.04
10.40
8.65
11.62
8.73
7.19
8.06
10.57
28.62
8.73
8.69
6
78.68
Bookvalue per sh₹
100.52
100.12
97.28
105.73
100.88
96.63
108.70
114.22
105.75
110.54
61.07
1.84%
0.78%
—
54.39
FCF per share₹
64.52
73.51
72.47
81.42
84.11
99.41
100.82
101.13
110.37
123.79
57.47
8.03%
8.24%
—
27.61
Dividend per sh₹
94.57
95.85
105.12
119.58
132.20
127.78
132.97
134.00
157.50
172.99
20.81
5.53%
7.59%
—
6.44
Div yield (avg)%
23.74
23.42
22.49
20.25
17.51
16.45
16.20
16.96
16.50
17.19
21.11
16.50
17.35
47
25.02
Payout ratio%
10.33
9.63
7.89
7.35
10.12
12.49
12.21
15.06
13.30
14.47
13.03
13.30
11.27
66
15.83
Shares (diluted)M
14.57
15.54
14.41
13.84
12.27
11.04
9.797
8.498
8.622
8.731
15.52
(6.58%)
(4.70%)
41
15.71
Buyback yield%
7.47
9.84
10.38
7.92
10.86
9.25
6.94
5.44
6.58
7.58
10.12
6.94
7.75
92
1.682
D/E ratiox
1.120
1.166
1.306
1.299
1.156
1.162
1.156
1.302
1.415
1.556
1.149
1.302
1.232
58
1.102
Enterprise value₹B
2.195
2.354
2.475
2.557
2.373
2.638
2.505
2.775
2.696
3.111
1.868
5.56%
3.99%
84
1.414
LT debt₹B
2.695
2.891
3.031
2.994
2.911
3.149
3.671
3.588
3.406
3.269
1.711
2.35%
3.72%
69
Revenue
₹3.594B
6.09%
1.00×
Cost of revenue
₹2.429B
5.92%
0.98×
Operating expenses
₹652.9M
6.11%
1.00×
Property and equipment
16.58%
Spread over hurdle
(6.52%)