2.892
Revenue₹B
6.251
6.447
6.645
6.697
6.936
7.170
7.220
7.359
7.430
7.462
3.112
1.47%
2.20%
77
22.09
Revenue growth%
32.07
31.31
32.56
34.84
36.94
38.40
40.11
39.29
36.45
38.75
18.61
38.75
36.70
17
15.06
Gross margin%
13.45
15.93
17.68
15.62
18.33
16.02
15.57
16.28
15.60
12.84
3.59
15.60
15.78
46
27.57
Operating margin%
7.60
9.31
10.26
8.76
9.48
7.43
6.21
5.34
6.71
5.63
2.56
6.21
7.51
48
3.03
Net margin%
22.47
24.56
23.85
25.82
24.22
25.48
27.82
30.60
29.52
29.14
26.58
29.14
25.65
14
9.795
P/E ratio (avg)x
12.35
12.64
12.29
11.31
10.09
9.308
8.737
9.380
8.121
7.142
14.79
8.737
9.737
93
34.62
EV/EBITx
12.60
12.20
12.98
13.60
13.91
12.13
10.52
11.03
10.11
8.594
7.556
10.52
12.16
47
9.34
FCF yield (avg)%
14.32
15.00
14.73
12.08
9.46
7.18
8.47
10.61
9.02
7.32
28.49
8.47
10.04
61
16.40
FCF margin%
15.57
14.19
11.67
13.74
10.86
12.04
11.97
14.45
15.09
16.46
11.83
14.45
13.97
42
0.140
FCF / Net incomex
1.364
1.299
1.479
1.421
1.648
1.572
1.687
1.630
1.739
1.797
0.145
1.687
1.601
50
4.34
ROIC%
6.58
4.35
6.22
6.17
6.85
9.61
7.44
7.30
7.00
5.87
5.96
7.30
6.71
56
28.70
Return on equity%
15.20
16.54
16.83
18.90
19.11
19.29
16.91
16.72
17.88
14.89
18.04
16.91
16.87
84
9.81
Return on assets%
19.25
17.91
18.26
19.72
18.41
18.37
15.78
14.53
12.60
10.08
4.66
14.53
18.09
18
53.30
EPS₹
89.63
83.60
76.81
74.36
65.54
64.35
64.67
68.82
66.78
57.82
58.66
(2.47%)
(5.18%)
—
10.39
EPS growth%
18.46
20.88
21.58
20.86
20.35
19.32
18.48
16.10
18.71
16.78
25.65
18.48
19.01
13
25.29
Bookvalue per sh₹
156.59
153.50
162.09
181.88
191.72
195.03
224.95
235.93
241.40
227.63
113.82
3.49%
4.55%
—
137.91
FCF per share₹
108.92
105.40
107.82
111.84
106.50
108.57
120.87
116.14
124.52
125.17
24.31
3.28%
1.22%
—
110.43
Dividend per sh₹
111.96
125.35
128.42
131.14
146.96
153.09
172.96
199.46
216.69
222.23
43.27
8.62%
8.15%
—
23.80
Div yield (avg)%
30.27
31.16
31.33
33.11
34.34
37.28
34.71
36.67
39.20
38.92
12.82
37.28
34.53
13
14.48
Payout ratio%
23.27
23.01
23.86
24.23
21.42
23.60
24.03
24.76
23.30
25.00
24.59
24.03
23.73
11
22.95
Shares (diluted)M
39.66
45.97
51.15
56.59
58.55
67.39
75.49
80.88
90.67
107.2
22.34
12.87%
12.01%
52
4.64
Buyback yield%
18.26
16.93
19.01
18.28
17.54
19.96
17.90
20.00
19.78
18.94
19.16
19.78
18.61
20
0.583
D/E ratiox
0.965
0.903
0.927
1.035
1.140
1.251
1.279
1.427
1.469
1.671
0.467
1.427
1.195
88
6.064
Enterprise value₹B
1.510
1.593
1.410
1.292
1.099
1.072
0.928
0.917
0.924
0.948
5.960
(2.90%)
(4.82%)
63
2.368
LT debt₹B
5.192
5.279
5.124
5.246
5.002
4.896
4.537
5.036
5.022
4.620
5.946
(1.58%)
(1.71%)
84
Revenue
₹7.462B
2.20%
1.00×
Cost of revenue
₹4.500B
2.23%
1.00×
Operating expenses
₹1.133B
1.76%
0.96×
Property and equipment
18.29%
Cash and investments
16.28%
Spread over hurdle
17.78%