7.580
Revenue₹B
5.075
5.284
5.507
5.895
6.084
6.399
6.691
7.177
7.430
7.734
8.209
4.91%
4.88%
67
11.29
Revenue growth%
5.08
4.49
2.57
3.07
2.69
2.79
0.40
0.40
2.01
2.06
11.01
2.01
2.63
24
4.97
Gross margin%
14.68
16.95
15.05
16.83
17.52
16.56
15.33
15.97
13.06
10.13
20.72
15.33
15.65
26
17.70
Operating margin%
19.00
19.88
20.56
21.02
20.51
18.08
19.60
18.02
18.95
16.28
9.86
18.08
19.30
69
25.87
Net margin%
26.87
27.24
28.44
31.33
28.65
29.41
28.93
29.51
28.28
25.46
22.57
28.93
28.55
91
28.58
P/E ratio (avg)x
18.32
16.68
16.91
17.85
18.64
19.52
21.81
21.53
21.31
21.09
11.67
21.31
19.08
8
37.01
EV/EBITx
48.54
47.02
54.71
62.05
72.04
77.64
79.16
89.61
87.47
95.36
22.16
87.47
74.84
48
24.67
FCF yield (avg)%
32.56
33.48
32.98
35.38
38.23
41.04
42.89
44.00
46.87
46.27
20.12
44.00
39.64
71
15.67
FCF margin%
1.94
0.67
1.87
0.55
1.08
1.75
0.40
0.40
0.40
1.58
15.27
0.40
0.88
87
0.223
FCF / Net incomex
0.312
0.308
0.312
0.320
0.347
0.359
0.396
0.420
0.424
0.433
1.437
0.420
0.353
31
28.33
ROIC%
25.18
25.68
27.57
28.15
27.17
29.93
27.06
26.65
23.91
22.31
21.33
26.65
26.85
29
6.60
Return on equity%
13.92
14.21
11.52
9.55
11.04
13.40
16.17
18.12
19.67
22.42
23.16
18.12
14.06
39
17.79
Return on assets%
5.86
3.93
6.92
6.99
6.74
8.28
8.06
10.74
10.20
12.50
2.53
10.20
7.52
67
102.18
EPS₹
279.51
304.06
297.43
338.25
366.40
417.65
404.19
448.54
452.71
522.90
110.03
7.37%
8.01%
—
10.60
EPS growth%
16.07
18.62
21.53
19.10
17.46
18.45
18.32
16.46
16.64
14.30
22.20
16.64
17.89
6
114.59
Bookvalue per sh₹
148.75
143.13
152.89
157.48
140.53
139.74
140.03
142.64
142.51
143.21
93.90
0.38%
(0.42%)
—
49.43
FCF per share₹
52.36
59.69
69.79
76.15
89.40
96.17
100.61
115.50
116.44
130.09
97.12
7.79%
10.20%
—
148.31
Dividend per sh₹
140.35
149.31
169.18
172.51
189.47
212.44
236.09
220.49
206.47
229.04
83.51
3.87%
4.95%
—
29.43
Div yield (avg)%
8.61
7.08
9.17
11.27
11.97
11.12
8.83
6.18
3.83
2.66
16.03
6.18
8.72
79
27.62
Payout ratio%
23.04
25.42
22.50
19.65
21.57
21.33
19.45
16.82
16.05
18.82
19.43
18.82
20.49
42
26.66
Shares (diluted)M
26.38
29.51
31.58
35.75
40.07
41.83
41.30
45.59
46.23
44.66
26.62
2.19%
5.10%
57
3.40
Buyback yield%
30.43
27.66
27.86
27.51
26.92
28.58
31.27
31.83
29.90
31.92
22.97
31.27
29.24
43
1.072
D/E ratiox
0.171
0.184
0.169
0.162
0.149
0.145
0.133
0.123
0.125
0.133
0.509
0.133
0.147
71
0.943
Enterprise value₹B
3.640
3.886
4.206
4.172
4.444
4.961
5.429
5.103
5.420
5.981
6.190
6.12%
5.34%
53
2.387
LT debt₹B
3.733
3.501
3.731
3.906
4.307
3.960
3.622
3.867
3.677
3.848
1.265
(2.23%)
(0.20%)
19
Revenue
₹7.734B
4.88%
1.00×
Cost of revenue
₹4.346B
4.91%
1.00×
Operating expenses
₹1.724B
5.24%
1.03×
Cash and investments
17.93%
Goodwill & intangibles
17.32%
Spread over hurdle
(3.10%)