2.196
Revenue₹B
4.447
4.543
4.667
4.972
5.167
5.380
5.756
6.056
6.324
6.521
2.399
4.76%
4.59%
7
29.14
Revenue growth%
3.18
3.40
3.32
5.54
6.75
7.45
8.41
11.34
14.29
13.26
14.07
11.34
7.10
52
23.70
Gross margin%
17.39
17.09
15.84
14.60
16.87
16.73
14.38
15.82
18.62
18.81
16.22
16.73
16.80
34
23.07
Operating margin%
21.68
20.87
22.47
21.71
24.53
26.22
27.20
26.61
23.75
24.16
3.12
26.22
23.96
71
11.06
Net margin%
7.84
10.49
7.98
9.43
7.33
7.38
6.90
6.71
9.04
9.33
17.99
7.38
7.91
86
21.38
P/E ratio (avg)x
38.44
36.20
39.66
36.48
31.89
27.71
24.46
22.15
24.21
21.95
36.09
24.21
29.80
30
27.16
EV/EBITx
33.08
33.82
32.05
32.67
29.89
32.43
30.55
30.28
31.83
34.92
14.39
31.83
32.24
78
7.62
FCF yield (avg)%
21.36
22.66
20.04
19.99
17.16
17.14
17.85
20.44
18.73
18.33
2.31
18.33
19.36
81
10.76
FCF margin%
11.79
13.15
11.15
12.43
9.95
12.24
14.93
12.14
10.09
11.10
29.52
12.14
11.96
68
0.169
FCF / Net incomex
0.760
0.737
0.834
0.798
0.837
0.864
1.019
1.014
1.107
1.211
1.582
1.019
0.851
58
10.66
ROIC%
28.86
31.18
32.34
34.29
33.98
36.80
35.41
38.35
37.17
39.72
15.56
37.17
34.85
31
19.30
Return on equity%
14.56
14.27
16.96
16.06
18.86
20.88
19.25
17.80
17.86
16.63
22.70
17.86
17.38
94
11.34
Return on assets%
7.53
9.50
8.82
7.87
9.17
8.97
11.20
11.37
14.11
14.88
19.71
11.37
9.34
70
233.27
EPS₹
188.02
167.18
173.14
178.88
186.45
178.08
168.26
159.16
160.65
170.32
255.98
(1.79%)
(1.31%)
—
20.74
EPS growth%
16.80
17.13
20.01
20.62
23.16
24.30
26.95
27.52
28.22
27.39
17.93
27.39
23.73
17
44.95
Bookvalue per sh₹
218.88
202.48
219.51
216.46
214.53
223.08
201.28
220.71
205.64
205.05
160.21
(0.90%)
0.25%
—
194.38
FCF per share₹
30.72
32.82
29.59
28.05
26.26
27.76
30.47
29.08
29.10
30.11
214.92
2.77%
0.23%
—
115.51
Dividend per sh₹
205.41
205.50
204.84
201.52
185.33
190.92
170.92
186.97
192.37
167.79
58.85
(1.97%)
(2.64%)
—
22.70
Div yield (avg)%
15.58
17.20
17.30
15.21
15.34
13.68
12.33
12.36
9.99
11.50
17.12
12.33
14.45
85
3.75
Payout ratio%
15.46
17.92
16.80
19.02
20.96
22.25
20.11
21.24
20.57
20.62
3.06
20.62
20.34
32
12.45
Shares (diluted)M
9.391
9.786
9.414
10.28
9.572
9.496
9.176
8.494
9.278
8.888
12.62
(1.47%)
(1.50%)
72
8.11
Buyback yield%
15.58
13.11
13.19
12.33
12.22
10.34
7.38
9.11
7.87
7.41
25.21
7.87
11.28
17
1.194
D/E ratiox
0.442
0.465
0.458
0.457
0.451
0.463
0.455
0.432
0.419
0.467
0.702
0.455
0.456
87
0.521
Enterprise value₹B
3.722
3.918
3.938
3.787
3.797
3.488
3.227
3.459
3.115
3.369
3.391
(2.36%)
(0.06%)
29
2.056
LT debt₹B
5.157
5.044
5.842
7.028
8.274
10.02
9.839
10.46
11.83
13.95
1.553
11.01%
11.23%
42
Revenue
₹6.521B
4.59%
1.00×
Cost of revenue
₹3.197B
4.71%
1.01×
Operating expenses
₹1.488B
4.59%
1.00×
Property and equipment
15.01%
Cash and investments
14.08%
Spread over hurdle
(6.21%)