0.737
Revenue₹B
5.333
5.671
5.998
6.385
6.811
7.039
7.344
7.916
8.336
8.744
0.788
5.12%
5.87%
94
17.09
Revenue growth%
6.27
6.78
6.31
4.52
5.11
5.33
6.46
5.76
5.87
7.40
12.82
5.87
6.07
6
13.40
Gross margin%
8.74
11.11
12.06
12.11
15.06
15.57
12.85
12.25
13.14
10.42
2.36
12.85
12.18
10
23.23
Operating margin%
12.01
12.82
14.80
16.65
18.56
19.19
18.24
17.77
19.66
19.94
23.98
19.19
18.01
49
26.43
Net margin%
0.40
0.40
0.40
1.50
0.40
2.96
0.40
2.25
0.60
0.83
26.80
0.83
0.50
9
28.56
P/E ratio (avg)x
8.301
7.990
8.538
8.768
9.553
8.525
7.863
7.142
7.667
7.777
32.19
7.777
8.145
36
19.46
EV/EBITx
10.55
10.50
11.24
12.11
13.34
15.32
17.73
17.93
19.32
21.37
8.485
17.93
14.33
65
16.05
FCF yield (avg)%
14.61
15.10
13.40
15.70
14.26
14.79
16.40
18.13
19.57
18.43
19.61
18.13
15.40
7
21.12
FCF margin%
29.55
31.73
32.02
30.50
30.09
31.89
33.05
32.40
32.00
32.74
6.99
32.40
31.95
57
0.581
FCF / Net incomex
0.646
0.604
0.546
0.608
0.585
0.627
0.583
0.656
0.592
0.650
1.008
0.627
0.606
10
23.05
ROIC%
20.43
19.26
19.17
16.25
13.36
15.08
15.19
14.18
11.46
9.93
7.23
14.18
15.13
86
5.67
Return on equity%
14.64
16.82
14.80
15.38
13.42
11.62
13.72
12.57
9.58
6.64
9.44
11.62
13.57
19
25.95
Return on assets%
28.00
27.48
24.97
25.79
27.70
25.19
24.92
23.71
22.26
23.76
2.35
23.76
25.08
23
22.86
EPS₹
38.41
40.17
39.01
44.94
52.39
59.99
61.12
61.36
71.69
76.24
24.02
7.79%
8.29%
—
11.75
EPS growth%
13.52
12.90
11.34
14.01
11.03
10.30
9.67
11.89
14.64
14.31
27.60
11.89
12.39
81
24.96
Bookvalue per sh₹
14.07
15.19
16.64
15.64
15.44
17.13
16.64
16.63
14.80
15.73
10.49
0.37%
1.88%
—
16.81
FCF per share₹
6.99
7.25
8.06
8.78
8.50
9.58
10.20
9.28
8.70
9.48
17.43
2.22%
2.43%
—
12.59
Dividend per sh₹
19.94
19.77
19.46
19.81
22.34
23.64
25.38
26.18
23.72
24.97
22.65
2.25%
3.54%
—
8.26
Div yield (avg)%
0.71
0.40
0.40
2.72
2.39
0.40
0.40
0.87
2.32
0.92
17.46
0.87
0.79
64
24.48
Payout ratio%
6.26
4.68
3.23
3.17
3.09
3.59
2.12
4.40
5.82
7.49
7.25
4.40
3.99
53
99.31
Shares (diluted)M
143.2
165.0
195.0
222.7
236.1
276.7
311.7
311.2
352.4
408.9
98.80
11.61%
12.69%
6
14.21
Buyback yield%
29.56
28.26
27.54
28.35
26.35
27.12
28.31
28.71
27.88
27.54
9.37
27.88
28.07
44
0.674
D/E ratiox
1.749
1.700
1.594
1.556
1.461
1.503
1.562
1.763
1.609
1.714
0.629
1.609
1.602
43
5.321
Enterprise value₹B
4.858
5.225
5.328
5.540
6.083
6.386
6.257
6.666
7.249
7.747
2.063
4.96%
3.44%
56
7.871
LT debt₹B
4.996
5.513
6.012
6.645
6.700
6.435
6.359
6.091
5.970
5.795
1.019
(2.86%)
1.30%
75
Revenue
₹8.744B
5.87%
1.00×
Cost of revenue
₹4.790B
5.84%
1.00×
Operating expenses
₹1.237B
5.71%
0.98×
Goodwill & intangibles
15.62%
Cash and investments
15.03%