0.620
Revenue₹B
4.332
4.469
4.542
4.621
4.739
4.945
5.200
5.444
5.636
5.767
0.656
4.01%
2.95%
51
20.32
Revenue growth%
21.34
24.23
26.98
26.50
26.71
28.70
27.69
28.93
30.56
30.48
18.44
28.93
27.34
49
16.54
Gross margin%
8.80
5.85
4.80
5.43
4.45
1.89
1.87
3.71
5.69
2.72
7.14
2.72
4.62
30
28.05
Operating margin%
12.45
13.95
13.20
10.77
12.03
13.05
14.48
16.25
14.77
14.19
16.22
14.48
13.57
19
5.46
Net margin%
19.51
18.64
15.66
16.67
19.33
22.03
20.13
18.47
16.55
19.49
3.91
19.49
18.98
12
31.77
P/E ratio (avg)x
50.76
57.76
60.85
72.05
84.18
81.37
96.40
102.7
121.8
139.2
11.64
102.7
82.77
24
13.01
EV/EBITx
23.34
23.20
23.65
23.51
21.05
20.22
17.88
18.75
18.87
17.77
32.12
18.75
20.64
16
25.79
FCF yield (avg)%
10.50
10.55
10.28
8.30
10.73
11.53
13.62
15.55
17.52
16.98
26.28
15.55
11.13
55
27.93
FCF margin%
2.50
4.62
4.64
2.92
0.62
3.21
2.34
5.02
2.08
2.94
2.66
2.94
2.93
51
0.249
FCF / Net incomex
1.041
0.939
0.958
0.950
1.029
1.034
1.115
1.080
1.174
1.078
0.319
1.080
1.038
43
17.91
ROIC%
24.14
24.75
26.26
28.41
26.49
28.52
27.12
25.15
22.71
22.81
17.21
25.15
25.70
46
8.28
Return on equity%
12.81
11.69
13.42
14.22
14.73
14.47
16.13
13.21
10.81
13.03
10.51
13.21
13.32
7
24.14
Return on assets%
11.36
10.87
9.79
10.38
7.72
9.35
6.53
9.01
7.07
5.79
23.19
7.07
9.18
77
3.53
EPS₹
1.29
1.29
1.49
1.52
1.57
1.54
1.65
1.82
1.91
2.22
3.82
7.24%
5.82%
—
5.08
EPS growth%
6.92
9.55
8.40
10.01
10.63
12.68
10.27
13.13
11.37
14.27
19.49
12.68
10.45
46
5.60
Bookvalue per sh₹
4.30
4.26
3.80
3.70
3.74
4.04
3.99
4.45
4.39
4.56
3.03
4.01%
1.73%
—
5.29
FCF per share₹
2.45
2.10
1.89
1.80
1.85
1.97
1.80
1.79
1.67
1.69
3.56
(1.74%)
(4.52%)
—
3.06
Dividend per sh₹
2.87
2.88
3.19
2.92
2.65
2.67
2.55
2.63
2.81
3.10
4.19
3.15%
0.99%
—
6.36
Div yield (avg)%
3.59
4.00
3.67
3.25
1.99
3.05
3.36
4.13
2.66
0.40
15.79
3.05
3.30
30
29.80
Payout ratio%
18.95
18.11
19.28
20.62
20.67
18.67
17.00
18.04
20.28
22.10
4.38
18.67
19.11
70
563.4
Shares (diluted)M
560.0
596.4
632.8
617.3
576.1
539.2
589.5
645.8
683.9
660.8
555.1
2.78%
1.13%
33
16.72
Buyback yield%
16.10
18.30
16.53
13.57
14.13
11.48
13.09
12.10
14.35
15.06
5.14
13.09
14.24
41
1.269
D/E ratiox
2.107
2.106
2.144
2.002
2.061
2.225
2.429
2.483
2.553
2.242
0.400
2.429
2.185
93
5.102
Enterprise value₹B
1.000
0.977
0.962
1.023
1.045
1.013
1.152
1.093
1.283
1.406
5.981
6.12%
5.22%
49
4.025
LT debt₹B
3.578
3.306
3.482
3.626
3.967
4.240
3.725
4.057
4.173
4.211
0.977
1.20%
0.65%
33
Revenue
₹5.767B
2.95%
1.00×
Cost of revenue
₹4.037B
2.95%
1.00×
Operating expenses
₹1.018B
2.75%
0.98×
Property and equipment
16.11%
Goodwill & intangibles
15.02%
Spread over hurdle
(5.71%)