1.856
Revenue₹B
1.525
1.639
1.803
1.932
2.115
2.331
2.501
2.683
2.933
3.159
1.955
8.35%
8.49%
74
15.23
Revenue growth%
23.14
26.04
27.05
27.42
29.81
29.42
31.74
34.10
31.72
32.92
25.48
31.74
29.62
23
29.86
Gross margin%
2.71
2.56
3.49
4.85
5.59
5.05
6.87
7.18
6.48
5.04
26.38
6.48
5.05
30
8.75
Operating margin%
17.36
19.56
20.34
18.15
19.00
20.93
20.74
20.54
22.97
22.23
18.56
20.93
20.44
42
27.01
Net margin%
10.62
9.50
12.24
9.69
8.52
7.38
6.06
6.13
4.54
4.90
21.24
6.06
7.95
91
22.31
P/E ratio (avg)x
39.04
39.43
41.14
42.74
37.54
33.10
35.81
37.30
40.67
39.79
9.769
37.30
39.24
71
34.95
EV/EBITx
21.49
20.96
22.77
23.19
24.19
24.59
23.01
23.66
22.91
23.35
16.51
23.35
23.10
8
23.66
FCF yield (avg)%
0.40
0.75
2.35
0.40
0.40
1.97
3.66
2.93
2.99
4.75
27.45
2.99
2.16
72
29.93
FCF margin%
17.09
16.72
18.49
18.93
16.51
17.94
15.88
16.81
18.26
19.97
18.29
17.94
17.52
90
0.511
FCF / Net incomex
1.035
1.204
1.273
1.302
1.432
1.599
1.570
1.560
1.728
2.018
0.530
1.599
1.496
50
6.21
ROIC%
29.88
30.64
29.31
32.26
31.50
30.78
31.01
29.36
28.65
27.06
29.98
29.36
30.26
84
24.57
Return on equity%
14.57
17.37
19.48
20.72
17.76
15.52
16.34
18.13
19.77
17.97
4.52
17.97
17.86
36
8.47
Return on assets%
7.22
10.04
11.51
10.00
10.46
12.39
15.23
17.93
19.50
19.51
21.96
17.93
11.95
67
14.71
EPS₹
11.15
10.95
11.82
11.38
13.34
14.90
17.39
20.30
22.01
23.06
15.85
11.57%
7.62%
—
18.73
EPS growth%
19.03
21.06
22.92
25.42
25.52
23.32
21.70
23.38
23.08
23.86
23.28
23.32
23.20
21
13.30
Bookvalue per sh₹
16.06
17.02
19.64
23.01
26.32
24.85
28.27
27.08
29.45
34.71
4.33
5.69%
8.45%
—
2.49
FCF per share₹
8.20
8.13
8.94
9.44
10.23
10.15
9.62
9.35
10.07
11.35
14.53
2.10%
4.33%
—
10.79
Dividend per sh₹
12.01
13.73
12.61
12.12
13.76
14.38
15.12
13.89
15.09
17.28
15.87
4.66%
4.05%
—
26.11
Div yield (avg)%
18.17
16.67
19.27
19.29
17.07
16.50
14.93
13.05
10.10
11.08
8.55
13.05
16.58
67
11.91
Payout ratio%
30.44
32.42
31.36
34.33
36.48
34.94
32.40
33.45
33.10
30.85
15.45
33.10
32.76
62
79.37
Shares (diluted)M
110.8
124.7
131.0
149.8
159.3
174.2
180.8
166.7
188.3
172.9
81.14
1.65%
5.57%
32
22.19
Buyback yield%
7.04
8.34
7.83
9.08
7.02
6.42
7.65
6.82
6.25
5.30
18.81
6.42
7.03
58
1.512
D/E ratiox
0.814
0.761
0.806
0.873
0.749
0.661
0.685
0.702
0.622
0.590
1.448
0.661
0.726
79
1,449
Enterprise value₹M
456.6
487.7
484.5
470.9
533.4
509.4
593.0
603.9
663.4
741.1
600.3
6.80%
6.42%
6
1.433
LT debt₹B
0.318
0.327
0.315
0.291
0.305
0.342
0.381
0.403
0.401
0.455
1.367
8.36%
3.65%
72
Revenue
₹3.159B
8.49%
1.00×
Cost of revenue
₹1.481B
8.29%
0.98×
Operating expenses
₹794.8M
8.59%
1.01×
Goodwill & intangibles
15.17%