2.005
Revenue₹B
1.891
1.899
1.944
1.948
1.973
2.036
2.072
2.120
2.150
2.154
2.224
1.76%
1.56%
49
21.02
Revenue growth%
8.11
10.17
12.30
9.99
8.64
8.10
9.09
9.50
6.88
4.74
15.61
8.10
8.87
75
4.79
Gross margin%
10.83
8.64
7.77
7.18
6.59
7.30
6.09
4.07
3.39
3.46
6.01
4.07
6.88
16
2.59
Operating margin%
31.60
28.86
31.83
30.08
29.88
27.44
27.24
27.70
25.29
22.61
23.74
27.24
28.28
65
27.49
Net margin%
21.80
22.64
22.19
25.15
22.97
23.39
26.12
23.47
23.31
21.26
11.16
23.39
23.14
80
27.80
P/E ratio (avg)x
16.10
16.05
16.73
19.11
19.21
18.39
21.13
24.65
26.45
30.72
24.04
24.65
19.16
92
11.87
EV/EBITx
19.55
19.80
21.89
20.70
21.87
20.30
20.19
19.28
18.85
19.77
30.27
19.77
19.99
71
9.48
FCF yield (avg)%
5.49
8.43
5.52
3.90
6.60
3.69
1.86
3.63
3.28
2.45
7.27
3.28
3.79
48
29.15
FCF margin%
15.10
16.74
18.32
16.42
17.77
19.48
19.57
17.69
19.18
19.72
3.15
19.48
18.05
55
1.646
FCF / Net incomex
0.221
0.211
0.245
0.252
0.239
0.263
0.267
0.262
0.249
0.250
0.444
0.262
0.249
88
29.55
ROIC%
7.77
8.54
9.34
9.18
6.61
5.55
5.01
7.45
10.02
9.28
29.35
7.45
8.16
50
5.26
Return on equity%
28.19
29.28
31.97
32.71
34.10
34.46
33.64
31.23
28.52
26.40
22.96
31.23
31.60
39
19.13
Return on assets%
14.13
13.04
13.24
15.71
18.25
18.33
17.40
14.44
14.34
15.43
17.84
15.43
14.94
23
11.87
EPS₹
25.99
27.29
26.08
25.80
26.82
25.26
25.95
24.71
26.14
24.63
12.62
(1.69%)
0.03%
—
20.16
EPS growth%
14.14
12.13
13.84
13.17
14.73
15.09
17.52
15.35
13.13
13.06
24.57
15.09
13.99
23
13.01
Bookvalue per sh₹
14.27
15.16
14.75
15.32
14.78
14.24
13.17
12.62
11.75
11.82
4.80
(4.38%)
(2.65%)
—
12.95
FCF per share₹
25.96
28.07
29.24
29.86
29.17
30.21
33.48
39.12
46.59
52.37
10.73
12.42%
7.93%
—
11.29
Dividend per sh₹
33.13
33.87
40.14
46.53
52.75
60.40
58.79
64.31
62.44
65.95
21.84
4.57%
8.40%
—
26.42
Div yield (avg)%
29.98
31.16
31.60
28.86
26.20
28.79
31.78
30.11
27.80
28.93
11.88
28.93
29.45
49
28.53
Payout ratio%
18.90
20.16
19.91
22.50
24.52
24.25
23.36
24.61
25.02
26.63
9.02
24.61
23.81
93
79.95
Shares (diluted)M
95.43
92.56
93.05
101.0
99.40
110.2
119.7
108.9
102.4
103.8
82.19
0.87%
0.21%
29
17.81
Buyback yield%
20.76
17.89
18.47
20.36
17.81
20.12
19.94
17.48
14.56
17.09
18.91
17.48
18.18
77
0.474
D/E ratiox
1.627
1.600
1.825
1.717
1.813
2.043
1.951
1.940
2.039
2.224
0.221
2.039
1.882
82
2.019
Enterprise value₹B
1.164
1.336
1.454
1.434
1.437
1.548
1.627
1.506
1.504
1.715
0.420
3.60%
4.92%
87
0.308
LT debt₹B
1.588
1.541
1.667
1.811
1.892
2.039
1.878
1.672
1.811
1.669
1.791
(2.48%)
0.03%
62
Revenue
₹2.154B
1.56%
1.00×
Cost of revenue
₹1.371B
1.13%
0.96×
Operating expenses
₹363.7M
2.57%
1.10×
Goodwill & intangibles
13.66%