2.112
Revenue₹B
1.212
1.320
1.404
1.509
1.610
1.723
1.870
2.051
2.240
2.385
2.168
8.18%
7.70%
34
18.39
Revenue growth%
18.77
21.31
21.27
21.92
24.21
26.73
27.43
26.12
25.07
22.56
5.54
26.12
23.38
60
18.70
Gross margin%
20.21
22.53
24.45
25.08
27.34
30.11
27.80
28.32
31.16
28.73
15.23
28.73
27.57
36
26.55
Operating margin%
33.60
35.76
34.90
35.62
33.36
34.24
36.47
36.85
39.04
37.08
15.07
36.85
35.69
21
6.64
Net margin%
12.76
13.15
15.29
15.83
12.96
14.78
15.61
13.79
15.28
15.48
21.69
15.28
15.03
87
16.16
P/E ratio (avg)x
18.31
18.27
18.46
19.60
19.65
20.32
22.16
19.83
20.90
22.77
17.20
20.90
19.74
66
35.14
EV/EBITx
25.33
24.80
25.61
23.11
25.86
24.35
26.05
27.51
27.36
30.71
12.25
27.36
25.74
24
6.26
FCF yield (avg)%
9.25
8.57
6.87
8.99
7.27
6.39
7.09
5.06
4.72
4.40
15.35
5.06
6.98
32
11.87
FCF margin%
20.46
23.01
25.29
25.68
28.38
27.75
27.50
28.59
31.58
28.98
15.53
28.59
27.62
43
1.455
FCF / Net incomex
1.694
1.660
1.601
1.666
1.647
1.865
2.040
2.372
2.748
2.882
0.531
2.372
1.779
10
21.89
ROIC%
5.38
3.94
3.27
6.02
8.03
9.23
10.16
10.30
13.17
11.66
12.99
10.30
8.63
74
13.73
Return on equity%
12.96
10.40
8.15
6.78
9.63
7.27
9.41
9.13
6.39
3.78
23.91
7.27
8.64
51
3.16
Return on assets%
14.41
17.14
15.56
16.64
14.66
17.22
18.50
18.69
18.21
18.88
29.27
18.50
17.18
11
5.47
EPS₹
8.04
7.94
7.58
6.92
7.13
6.38
6.29
5.62
6.07
5.72
5.93
(4.33%)
(2.37%)
—
23.55
EPS growth%
24.31
22.24
19.38
21.45
21.07
20.70
20.41
18.59
20.34
22.72
7.80
20.41
20.88
95
3.54
Bookvalue per sh₹
8.74
8.91
8.70
9.16
9.26
10.07
9.65
9.44
8.50
9.05
6.76
(0.46%)
1.36%
—
9.75
FCF per share₹
14.77
16.30
17.15
17.90
17.18
20.02
19.66
19.56
20.61
24.10
5.09
7.00%
5.49%
—
10.85
Dividend per sh₹
13.94
13.89
16.07
19.25
19.74
21.72
21.70
25.68
25.71
28.77
5.80
7.82%
9.33%
—
10.72
Div yield (avg)%
11.23
9.28
9.42
10.75
13.42
16.33
16.51
18.07
16.06
16.62
4.86
16.51
14.74
14
20.86
Payout ratio%
12.60
13.78
14.31
12.68
14.86
16.84
15.61
17.19
18.73
17.34
13.39
17.19
15.23
72
73.89
Shares (diluted)M
62.85
59.43
63.70
69.51
61.33
65.54
56.62
50.88
52.68
49.99
74.41
(4.01%)
(1.56%)
80
9.30
Buyback yield%
21.90
23.22
24.43
25.11
23.99
24.01
24.83
22.48
19.54
19.76
20.87
22.48
23.60
36
0.527
D/E ratiox
0.616
0.628
0.552
0.568
0.508
0.479
0.519
0.493
0.504
0.511
1.055
0.504
0.515
6
1,983
Enterprise value₹M
148.4
148.9
149.7
147.8
142.3
151.7
175.9
171.1
200.4
209.0
785.0
7.99%
3.66%
37
0.238
LT debt₹B
0.952
0.975
0.865
0.873
0.757
0.782
0.775
0.672
0.629
0.540
1.469
(6.54%)
(5.92%)
12
Revenue
₹2.385B
7.70%
1.00×
Cost of revenue
₹1.243B
7.19%
0.95×
Operating expenses
₹479.6M
8.41%
1.07×
Cash and investments
16.36%
Goodwill & intangibles
15.61%