1.908
Revenue₹B
2.271
2.454
2.570
2.768
3.015
3.278
3.551
3.892
4.172
4.544
2.017
8.55%
7.95%
76
27.04
Revenue growth%
15.87
16.36
15.44
14.66
12.70
10.04
10.83
11.99
10.57
13.14
28.34
10.83
12.92
77
5.15
Gross margin%
25.09
24.97
22.96
22.92
23.02
24.61
26.58
29.51
27.08
25.67
12.26
26.58
25.03
82
10.02
Operating margin%
28.94
31.17
33.71
32.79
33.86
34.17
32.60
29.86
27.43
24.49
13.61
29.86
31.89
87
15.35
Net margin%
5.68
5.75
8.65
10.60
12.72
10.85
11.43
9.39
12.17
11.64
26.17
11.43
10.73
84
15.40
P/E ratio (avg)x
34.86
39.34
42.39
48.60
49.77
48.01
48.78
53.71
60.72
70.00
35.40
53.71
48.69
48
30.59
EV/EBITx
11.46
10.16
10.39
9.124
8.191
7.116
6.927
5.987
5.170
5.554
23.40
5.987
7.653
16
23.13
FCF yield (avg)%
28.41
26.08
24.24
22.73
21.03
19.62
18.38
20.64
18.73
17.87
27.71
18.73
20.83
82
24.12
FCF margin%
16.48
19.01
21.24
18.99
18.50
15.94
17.83
20.48
23.11
20.72
23.10
20.48
19.00
47
0.411
FCF / Net incomex
0.640
0.666
0.639
0.546
0.523
0.553
0.510
0.438
0.404
0.375
0.241
0.438
0.535
8
18.84
ROIC%
9.68
10.12
10.12
11.68
9.83
12.39
13.35
11.60
12.62
10.08
26.98
12.39
10.86
48
26.50
Return on equity%
7.58
7.37
4.80
4.50
3.37
5.06
7.06
6.97
9.21
12.15
24.51
7.06
7.01
45
5.83
Return on assets%
7.83
10.83
8.69
8.98
9.96
7.32
8.12
9.56
12.52
14.52
17.34
9.56
9.27
90
0.76
EPS₹
1.28
1.25
1.24
1.37
1.43
1.53
1.69
1.73
1.64
1.71
0.82
3.63%
2.89%
—
19.23
EPS growth%
28.41
28.54
28.28
27.71
26.48
29.30
31.82
33.21
33.63
31.28
19.14
31.82
28.92
70
1.12
Bookvalue per sh₹
0.86
0.82
0.89
0.97
0.99
0.97
1.03
0.99
1.00
1.03
1.39
0.82%
1.42%
—
1.81
FCF per share₹
2.92
3.45
3.53
3.94
3.89
4.49
5.21
6.19
6.34
6.56
2.20
11.04%
8.13%
—
2.31
Dividend per sh₹
1.74
1.70
1.80
1.65
1.71
1.46
1.28
1.26
1.09
0.97
1.47
(10.67%)
(6.34%)
—
8.89
Div yield (avg)%
22.67
20.05
20.81
18.59
21.12
23.37
25.67
23.99
22.40
23.18
6.68
23.37
22.53
29
17.25
Payout ratio%
12.07
10.42
7.65
7.54
9.90
9.02
9.13
11.16
10.42
10.52
15.05
10.42
10.16
82
489.2
Shares (diluted)M
649.6
669.3
672.8
656.5
639.1
738.0
847.3
954.8
904.3
876.7
486.9
6.53%
2.98%
89
26.09
Buyback yield%
34.82
31.83
33.35
34.00
35.93
37.32
35.82
36.68
39.44
36.95
23.00
36.95
35.88
84
1.762
D/E ratiox
0.901
0.941
1.008
0.902
0.964
0.993
1.009
0.908
0.939
0.922
1.288
0.939
0.940
47
3.253
Enterprise value₹B
4.737
4.986
5.056
6.066
5.933
5.755
5.590
6.484
7.547
7.376
2.508
4.45%
5.22%
45
1.923
LT debt₹B
1.834
1.850
1.709
1.943
1.976
1.829
1.710
1.556
1.442
1.419
3.351
(6.41%)
(2.85%)
86
Revenue
₹4.544B
7.95%
1.00×
Cost of revenue
₹3.181B
7.95%
1.00×
Operating expenses
₹970.2M
7.81%
0.99×
Cash and investments
17.85%
Goodwill & intangibles
16.20%
Spread over hurdle
(9.20%)