1.134
Revenue₹B
1.717
1.858
1.969
2.176
2.377
2.528
2.691
2.961
3.151
3.442
1.189
7.68%
8.03%
20
29.56
Revenue growth%
32.17
29.39
30.82
30.41
28.72
28.73
25.94
24.25
24.61
24.77
11.36
24.77
28.73
45
19.22
Gross margin%
25.66
22.75
24.01
21.13
22.72
20.96
23.28
23.79
23.44
23.94
21.38
23.44
23.36
27
16.26
Operating margin%
24.56
23.76
22.76
22.97
22.32
20.34
18.98
18.58
18.01
17.75
13.88
18.58
21.33
61
16.04
Net margin%
27.02
26.47
26.58
28.18
29.04
31.17
30.36
28.66
25.72
24.91
25.77
28.66
27.60
15
23.68
P/E ratio (avg)x
4.711
4.693
4.464
3.866
3.397
3.310
3.092
2.766
2.506
2.678
35.39
2.766
3.353
32
35.44
EV/EBITx
48.77
48.14
52.43
53.84
62.06
60.72
67.00
77.55
88.20
88.17
30.71
77.55
61.39
70
24.82
FCF yield (avg)%
18.13
15.64
14.62
14.57
17.49
15.51
15.37
16.52
17.83
20.24
14.79
16.52
16.08
10
24.72
FCF margin%
5.57
6.24
4.36
5.08
2.41
1.52
0.40
0.61
0.40
0.40
8.01
0.40
1.96
72
0.844
FCF / Net incomex
0.320
0.305
0.278
0.273
0.296
0.280
0.296
0.288
0.296
0.298
1.681
0.296
0.296
59
16.03
ROIC%
9.05
10.62
10.21
10.80
10.21
12.38
10.23
9.86
10.51
12.01
26.74
10.51
10.37
25
10.63
Return on equity%
10.79
11.96
10.98
10.76
11.15
10.34
8.32
8.29
10.58
12.03
16.33
10.34
10.77
32
8.47
Return on assets%
29.12
28.53
27.20
27.81
27.91
29.59
29.82
31.72
32.59
35.38
4.53
31.72
29.35
7
31.17
EPS₹
19.83
18.47
18.41
17.36
19.39
20.99
20.07
21.81
22.82
22.35
32.32
2.89%
0.97%
—
26.87
EPS growth%
25.47
27.00
29.78
28.00
30.66
30.07
28.34
27.52
29.12
28.01
19.74
28.34
28.18
76
8.26
Bookvalue per sh₹
24.07
24.00
21.28
19.70
21.25
21.45
22.08
23.84
23.69
22.73
18.10
1.35%
(1.65%)
—
21.18
FCF per share₹
30.98
37.26
37.22
37.59
42.58
41.72
43.50
45.66
53.46
62.72
10.39
8.05%
8.33%
—
31.80
Dividend per sh₹
36.40
32.79
30.44
34.05
33.90
38.29
39.89
39.10
41.96
47.75
27.51
7.09%
3.82%
—
12.50
Div yield (avg)%
1.46
0.40
0.40
0.40
0.40
2.98
5.31
4.05
6.67
4.98
22.20
4.98
2.22
57
13.39
Payout ratio%
20.89
21.29
19.37
22.30
24.15
26.89
28.75
31.21
30.04
30.25
20.46
30.04
25.52
29
98.29
Shares (diluted)M
79.96
81.44
77.39
90.23
93.42
100.7
94.35
95.11
100.6
96.06
96.24
0.56%
1.94%
45
27.02
Buyback yield%
14.36
17.18
17.90
15.87
13.89
16.23
14.85
17.04
16.72
16.99
19.91
16.72
16.47
39
0.337
D/E ratiox
0.612
0.618
0.729
0.809
0.812
0.875
0.968
0.955
0.951
1.041
0.863
0.955
0.843
19
2.922
Enterprise value₹B
3.434
3.817
3.719
4.081
4.343
4.913
5.365
6.053
6.480
6.880
0.996
9.64%
7.13%
7
1.878
LT debt₹B
1.753
1.787
1.856
2.154
2.257
2.697
2.978
3.156
3.571
4.279
3.083
13.64%
9.72%
90
Revenue
₹3.442B
8.03%
1.00×
Cost of revenue
₹1.928B
7.83%
0.98×
Operating expenses
₹447.4M
8.35%
1.03×
Goodwill & intangibles
17.91%