53.31
Revenue₹B
40.91
43.23
45.77
47.91
50.88
54.07
57.74
62.42
66.63
71.58
54.77
7.06%
6.40%
44
22.15
Revenue growth%
20.77
18.06
19.37
19.14
18.57
17.72
20.02
21.44
18.94
19.90
24.71
19.90
19.26
46
11.76
Gross margin%
4.47
6.89
5.19
4.54
2.65
2.36
0.40
0.82
0.40
2.77
20.84
0.82
2.71
22
3.78
Operating margin%
27.07
24.96
22.52
22.72
25.11
22.48
24.56
27.35
27.66
29.71
27.94
27.35
25.03
18
5.33
Net margin%
15.60
14.18
15.01
13.52
12.16
14.00
13.69
11.23
9.44
7.84
29.89
11.23
13.61
13
33.37
P/E ratio (avg)x
35.43
36.55
37.42
40.59
40.01
46.79
56.17
57.40
56.96
59.77
22.65
56.96
43.69
93
24.38
EV/EBITx
14.01
13.92
14.34
15.07
14.65
15.24
15.56
16.30
15.04
16.71
17.77
15.56
15.05
58
9.45
FCF yield (avg)%
17.76
20.25
21.49
19.71
22.41
23.62
20.94
22.79
24.98
23.80
9.94
23.62
21.95
65
21.82
FCF margin%
7.23
8.03
7.42
6.98
9.14
10.14
12.83
11.42
10.87
12.76
12.25
11.42
9.64
76
1.607
FCF / Net incomex
0.310
0.319
0.325
0.348
0.355
0.381
0.408
0.400
0.443
0.482
0.921
0.408
0.368
41
6.92
ROIC%
20.35
18.09
15.27
15.45
13.19
11.07
8.88
10.84
12.89
10.47
16.62
10.84
13.04
20
24.96
Return on equity%
21.04
21.36
23.57
21.21
23.14
23.58
24.29
21.74
22.18
22.32
8.60
22.32
22.25
61
24.26
Return on assets%
8.46
6.26
6.37
6.30
6.23
5.04
3.59
2.91
1.34
2.36
26.76
2.91
5.64
43
67.26
EPS₹
84.46
89.69
88.23
92.31
106.03
103.31
95.87
100.15
116.16
133.55
71.74
4.72%
5.68%
—
26.95
EPS growth%
26.35
25.29
26.27
25.18
22.44
22.83
22.89
24.93
22.30
23.71
29.07
22.89
24.32
19
31.17
Bookvalue per sh₹
38.74
42.75
40.97
43.56
44.49
46.97
51.96
54.65
55.94
52.53
21.99
3.38%
3.40%
—
28.56
FCF per share₹
18.02
16.65
15.98
15.67
15.09
15.75
13.98
13.90
15.49
16.63
31.91
1.96%
0.29%
—
38.60
Dividend per sh₹
62.73
61.64
70.17
67.98
80.18
93.56
96.88
115.29
115.19
117.12
9.79
7.87%
7.19%
—
18.89
Div yield (avg)%
16.60
18.00
17.71
16.08
18.04
18.59
15.94
14.71
14.33
16.20
29.22
15.94
16.40
27
9.97
Payout ratio%
21.62
19.99
21.53
19.57
17.71
19.71
16.75
17.75
20.40
20.27
3.76
19.71
19.85
34
432.7
Shares (diluted)M
458.9
438.8
425.9
418.4
400.4
409.4
413.4
415.6
386.2
351.0
419.7
(2.60%)
(3.07%)
40
9.22
Buyback yield%
27.72
26.95
29.75
31.08
33.35
33.12
30.62
31.67
32.10
30.38
29.80
31.67
30.85
23
1.186
D/E ratiox
1.658
1.753
1.547
1.413
1.253
1.371
1.425
1.405
1.486
1.366
0.353
1.405
1.419
18
46.61
Enterprise value₹B
46.73
53.64
59.19
58.48
67.33
68.82
78.69
76.23
76.08
74.22
10.04
1.97%
4.86%
40
23.08
LT debt₹B
26.24
27.98
29.18
27.16
31.34
35.47
39.26
38.29
39.35
43.12
9.540
6.59%
4.52%
51
Revenue
₹71.58B
6.40%
1.00×
Cost of revenue
₹45.36B
6.04%
0.97×
Operating expenses
₹9.628B
7.54%
1.11×
Cash and investments
18.93%
Property and equipment
18.75%
Spread over hurdle
(2.37%)