20.13
Revenue₹B
11.85
12.82
14.18
15.41
16.54
18.02
19.45
21.64
23.74
25.93
22.18
9.41%
9.13%
16
13.87
Revenue growth%
18.19
17.86
18.65
16.82
15.16
16.22
18.80
15.95
14.82
12.34
9.17
15.95
16.52
64
9.08
Gross margin%
2.72
5.50
5.54
3.94
2.85
2.58
4.74
2.74
1.93
0.40
4.37
2.58
2.79
64
3.90
Operating margin%
28.49
28.33
27.14
25.50
26.57
28.61
30.17
28.44
26.21
24.96
22.70
28.44
27.73
95
17.62
Net margin%
17.35
17.40
16.42
17.71
18.37
19.13
20.21
22.18
20.66
20.10
23.35
20.21
18.75
71
28.16
P/E ratio (avg)x
29.53
30.75
29.48
27.04
25.49
27.97
26.54
26.49
26.74
25.75
24.96
26.54
26.89
22
37.84
EV/EBITx
41.68
41.46
44.92
45.35
53.69
52.37
50.98
59.13
59.22
59.22
34.13
59.13
51.68
63
22.16
FCF yield (avg)%
6.35
6.54
6.25
5.99
3.72
6.08
3.62
5.59
4.83
2.84
22.86
4.83
5.79
9
27.92
FCF margin%
11.92
9.12
9.11
7.20
6.75
6.23
8.03
9.44
8.77
9.91
13.36
8.77
8.94
17
1.134
FCF / Net incomex
1.508
1.599
1.738
1.692
1.759
2.003
1.924
2.105
2.264
2.115
0.361
2.105
1.841
10
25.90
ROIC%
22.61
25.09
27.83
24.90
27.41
24.84
22.11
23.61
20.88
23.02
12.28
23.02
24.22
68
17.15
Return on equity%
20.59
21.86
20.74
18.38
15.54
16.12
16.75
17.52
16.60
14.68
23.98
16.60
17.13
71
22.39
Return on assets%
16.62
14.90
16.31
16.16
15.16
13.51
13.52
14.76
16.89
16.91
17.03
14.76
15.66
91
3.37
EPS₹
8.59
8.02
8.45
8.51
9.10
8.79
8.19
7.95
7.65
6.91
3.66
(5.35%)
(1.42%)
—
9.05
EPS growth%
28.67
27.36
29.65
27.18
29.57
29.21
31.14
32.73
32.40
32.94
17.24
32.40
29.61
49
12.57
Bookvalue per sh₹
9.10
10.57
10.19
10.52
10.73
10.62
12.01
12.22
11.76
13.48
12.19
4.66%
3.83%
—
4.49
FCF per share₹
7.27
7.88
9.16
9.99
10.82
12.19
13.35
12.97
13.12
12.72
12.86
3.29%
6.52%
—
6.34
Dividend per sh₹
7.11
7.36
8.34
8.48
9.79
10.57
11.33
11.84
13.52
15.93
8.19
10.23%
9.09%
—
27.80
Div yield (avg)%
4.38
3.73
3.45
2.37
3.99
6.42
8.44
5.81
6.02
4.09
4.48
6.02
4.24
62
22.57
Payout ratio%
16.57
14.37
11.83
12.53
10.83
8.70
8.68
11.45
8.68
11.36
29.44
8.70
11.41
8
456.7
Shares (diluted)M
528.1
600.4
637.2
651.7
601.4
588.6
628.2
708.3
670.7
690.5
463.8
2.80%
3.96%
20
11.49
Buyback yield%
20.55
18.68
17.06
16.21
18.44
20.33
22.31
25.12
27.34
30.25
16.25
25.12
20.44
11
1.047
D/E ratiox
1.370
1.185
1.020
0.979
0.947
1.001
0.940
0.889
0.893
0.902
0.204
0.902
0.963
62
2.403
Enterprise value₹B
10.06
10.25
9.458
8.012
6.981
6.877
6.799
6.777
5.762
5.045
3.686
(6.29%)
(7.77%)
14
4.948
LT debt₹B
23.61
21.57
22.62
20.80
20.00
21.55
22.49
24.63
22.68
22.94
17.39
2.78%
0.25%
66
Revenue
₹25.93B
9.13%
1.00×
Cost of revenue
₹13.89B
8.95%
0.98×
Operating expenses
₹4.006B
9.25%
1.01×
Cash and investments
18.00%