2.612
Revenue₹B
6.344
6.749
6.872
7.305
7.501
7.873
8.287
8.524
8.814
9.009
2.820
3.73%
3.85%
30
13.70
Revenue growth%
12.30
10.82
13.24
13.90
13.15
15.51
15.69
17.04
19.01
21.71
17.51
17.04
14.70
75
9.47
Gross margin%
7.47
6.60
6.39
5.68
7.46
7.90
4.95
7.12
7.43
5.54
10.87
7.12
6.86
36
13.23
Operating margin%
27.85
29.50
28.94
30.25
32.26
30.16
29.42
30.54
30.78
32.16
10.93
30.54
30.20
75
13.33
Net margin%
12.73
11.95
13.88
12.27
13.77
12.38
14.57
14.46
11.63
11.59
7.37
12.38
12.55
74
26.50
P/E ratio (avg)x
30.26
30.13
33.73
32.17
37.75
39.61
42.12
46.87
49.68
54.41
26.80
46.87
38.68
24
13.15
EV/EBITx
18.96
17.68
19.72
21.55
23.69
26.49
24.69
22.29
24.38
25.06
22.73
24.69
22.99
77
28.47
FCF yield (avg)%
0.40
0.51
0.40
1.37
3.46
4.05
6.56
8.28
6.10
6.03
17.39
6.10
3.76
53
6.62
FCF margin%
19.65
22.32
20.54
17.76
16.57
14.65
16.28
14.18
12.95
12.58
16.48
14.18
16.43
34
0.706
FCF / Net incomex
1.574
1.454
1.273
1.281
1.249
1.305
1.417
1.401
1.458
1.416
0.957
1.416
1.408
73
12.99
ROIC%
24.40
21.75
22.75
22.86
25.05
22.68
24.19
22.15
21.36
19.12
14.22
22.15
22.72
95
15.90
Return on equity%
6.65
4.78
2.19
0.40
0.40
2.03
0.87
3.68
1.75
4.30
27.80
2.03
2.11
61
6.61
Return on assets%
13.78
16.28
18.24
16.45
16.66
17.01
15.13
13.16
15.91
14.24
2.51
15.13
16.09
35
16.66
EPS₹
27.27
30.83
30.08
29.50
30.53
29.10
33.99
36.54
42.36
42.33
18.37
6.75%
3.97%
—
15.41
EPS growth%
17.83
14.92
16.07
14.83
12.98
10.47
12.54
12.69
14.55
14.16
3.87
12.69
14.35
68
6.17
Bookvalue per sh₹
20.12
22.72
26.13
27.26
28.06
30.38
30.96
33.19
39.02
40.13
36.30
7.42%
7.42%
—
8.19
FCF per share₹
39.10
40.07
39.83
41.45
41.68
42.07
45.39
42.06
38.48
39.98
34.78
(0.83%)
1.16%
—
27.53
Dividend per sh₹
17.85
15.90
15.79
16.31
15.58
14.97
14.39
15.92
14.08
13.96
17.28
(2.17%)
(2.44%)
—
8.75
Div yield (avg)%
12.28
13.86
16.70
14.14
12.82
10.46
9.35
7.82
10.21
9.76
2.09
9.76
11.37
21
24.90
Payout ratio%
22.60
19.83
18.29
15.73
14.63
14.29
17.23
20.08
19.30
16.54
24.13
17.23
17.76
76
86.96
Shares (diluted)M
79.44
80.71
88.02
92.03
91.81
92.17
98.98
104.6
93.64
87.34
85.92
(0.99%)
1.66%
69
19.99
Buyback yield%
26.01
23.65
24.89
22.95
22.52
22.13
24.16
21.64
21.27
20.47
16.48
21.64
22.73
76
1.378
D/E ratiox
1.889
1.967
2.133
2.514
2.834
3.040
3.231
3.181
3.455
3.525
1.197
3.231
2.937
66
5.864
Enterprise value₹B
0.887
0.942
1.046
1.097
1.271
1.302
1.520
1.569
1.842
1.955
2.422
9.00%
9.46%
69
3.434
LT debt₹B
2.299
2.463
2.880
3.198
3.554
3.562
3.551
3.707
3.806
4.323
5.159
3.99%
6.10%
54
Revenue
₹9.009B
3.85%
1.00×
Cost of revenue
₹4.550B
3.78%
0.99×
Operating expenses
₹1.812B
3.99%
1.01×
Goodwill & intangibles
18.55%
Cash and investments
14.23%