1.759
Revenue₹B
2.564
2.810
3.068
3.302
3.512
3.884
4.241
4.546
4.987
5.313
1.940
8.63%
8.30%
82
22.70
Revenue growth%
12.46
11.85
12.44
11.12
8.51
8.62
8.83
10.41
13.31
12.70
25.85
10.41
11.49
46
28.90
Gross margin%
20.21
21.89
21.66
22.86
24.12
27.00
29.49
27.05
29.34
29.89
29.23
29.34
25.56
60
14.04
Operating margin%
24.31
22.17
19.31
18.13
21.13
19.49
22.05
24.90
24.32
24.06
23.58
24.06
22.11
73
6.33
Net margin%
24.09
27.06
26.27
24.23
23.01
20.88
18.73
16.61
14.37
12.72
9.83
16.61
21.94
87
31.03
P/E ratio (avg)x
16.38
16.63
17.54
17.87
17.09
17.89
18.30
16.41
15.65
17.11
19.07
17.11
17.10
64
30.40
EV/EBITx
22.38
22.21
24.10
25.96
27.19
26.05
29.81
30.40
31.57
31.19
32.68
30.40
26.62
17
26.89
FCF yield (avg)%
8.98
7.08
8.75
10.44
12.52
15.22
13.01
10.56
12.91
10.66
19.24
12.91
10.61
52
4.89
FCF margin%
28.73
25.97
24.99
27.18
28.47
25.68
23.29
24.63
25.84
26.33
20.42
25.68
25.91
54
1.616
FCF / Net incomex
1.097
1.041
1.077
1.090
1.182
1.251
1.331
1.277
1.244
1.197
1.615
1.251
1.189
28
29.93
ROIC%
10.44
10.02
10.09
7.34
7.01
9.69
7.52
8.68
8.71
10.81
14.91
8.71
9.20
7
5.06
Return on equity%
9.54
11.00
10.56
12.89
11.41
9.70
9.61
7.26
4.29
6.48
21.89
7.26
9.65
70
22.97
Return on assets%
9.67
9.62
11.99
9.53
11.35
13.49
11.27
9.05
7.86
10.09
8.66
10.09
9.88
68
23.24
EPS₹
21.90
20.70
21.33
20.47
21.66
23.01
23.51
22.63
21.84
24.12
25.08
2.18%
0.57%
—
5.35
EPS growth%
0.40
0.40
0.80
1.81
3.50
4.97
3.12
2.83
1.34
0.40
9.41
2.83
1.58
81
5.33
Bookvalue per sh₹
5.55
5.05
4.93
4.43
4.95
5.37
5.60
5.42
5.83
5.28
20.01
1.30%
(0.19%)
—
4.99
FCF per share₹
17.16
17.08
18.50
16.14
15.86
14.85
13.75
14.15
12.26
13.42
25.53
(3.29%)
(3.22%)
—
28.57
Dividend per sh₹
21.53
20.88
21.28
22.57
22.65
22.19
21.81
24.74
27.65
28.10
24.32
4.41%
3.45%
—
16.93
Div yield (avg)%
13.07
13.56
12.18
13.87
15.06
15.66
17.01
18.96
20.75
18.71
14.84
18.71
15.36
50
26.94
Payout ratio%
24.11
24.96
22.44
24.89
24.45
25.40
28.10
25.59
27.38
29.93
28.64
27.38
25.18
31
51.19
Shares (diluted)M
74.92
79.11
90.47
100.1
120.4
140.2
169.3
202.0
203.1
204.6
53.15
11.18%
10.46%
34
10.88
Buyback yield%
12.10
9.71
7.51
8.08
7.44
9.90
12.25
9.31
10.39
10.56
23.03
10.39
9.81
18
0.948
D/E ratiox
1.573
1.645
1.825
1.973
2.268
2.670
2.745
3.221
3.202
3.090
1.013
3.090
2.469
35
0.775
Enterprise value₹B
1.164
1.083
1.044
0.904
0.851
0.938
0.880
0.761
0.735
0.695
3.496
(3.98%)
(5.67%)
88
2.882
LT debt₹B
2.509
2.364
2.617
2.834
2.873
2.968
3.043
3.448
3.308
3.172
3.009
2.00%
1.93%
47
Revenue
₹5.313B
8.30%
1.00×
Cost of revenue
₹3.004B
8.30%
1.00×
Operating expenses
₹785.9M
8.46%
1.01×
Property and equipment
15.11%
Cash and investments
14.64%
Spread over hurdle
16.63%