20.37
Revenue₹B
10.83
11.55
12.05
12.65
13.47
14.25
14.83
15.50
16.19
17.53
22.75
5.40%
5.54%
35
3.18
Revenue growth%
34.94
36.84
35.22
32.45
32.97
35.87
37.35
38.22
35.74
35.14
26.59
35.87
35.48
19
7.38
Gross margin%
19.44
20.43
17.90
17.99
16.86
18.63
20.15
17.84
15.27
16.58
13.20
17.84
17.95
50
6.57
Operating margin%
1.45
4.39
4.93
4.70
4.48
2.44
5.02
5.61
5.15
2.35
25.33
5.02
4.59
91
15.97
Net margin%
7.87
5.73
5.61
7.29
10.03
11.94
14.65
16.55
17.95
18.47
4.94
16.55
10.99
94
25.89
P/E ratio (avg)x
25.13
25.92
30.63
32.98
37.29
37.99
36.02
42.34
47.01
54.24
33.95
42.34
36.65
47
27.32
EV/EBITx
40.88
44.88
47.92
55.06
63.98
73.73
72.69
88.31
98.81
108.4
30.32
88.31
68.33
88
21.07
FCF yield (avg)%
3.73
4.67
3.61
2.44
4.80
4.37
4.12
2.47
2.99
4.25
24.43
4.12
3.93
74
22.45
FCF margin%
21.19
18.81
18.60
16.83
17.08
19.67
17.95
19.16
21.92
20.69
8.91
19.67
18.99
25
0.652
FCF / Net incomex
1.809
1.746
1.571
1.640
1.799
1.772
1.927
1.820
2.028
1.899
0.248
1.899
1.804
56
17.20
ROIC%
18.48
15.84
14.09
15.10
13.81
12.67
14.77
16.54
16.34
18.08
25.39
16.34
15.47
41
24.05
Return on equity%
18.40
16.65
14.15
14.97
17.34
16.59
13.72
14.91
12.68
9.75
7.40
13.72
14.94
27
7.98
Return on assets%
17.47
18.43
19.97
22.29
21.35
20.19
21.15
18.91
17.84
18.10
27.90
18.91
19.44
33
10.23
EPS₹
11.98
12.71
12.91
11.68
12.24
10.82
9.92
9.34
9.83
10.65
11.06
(2.74%)
(1.77%)
—
26.94
EPS growth%
4.80
6.07
4.07
2.44
0.40
0.48
0.43
2.37
1.00
0.40
27.33
0.48
1.68
14
24.47
Bookvalue per sh₹
16.91
16.67
16.76
18.22
19.53
20.99
23.51
25.67
26.62
26.60
19.69
6.37%
5.26%
—
14.39
FCF per share₹
15.46
15.56
14.92
14.17
12.53
13.43
11.76
12.27
13.36
12.20
7.64
(0.54%)
(2.16%)
—
18.72
Dividend per sh₹
38.71
35.57
35.94
34.99
32.24
33.68
35.32
31.68
27.25
25.65
26.59
(4.47%)
(3.67%)
—
8.17
Div yield (avg)%
26.90
29.83
32.63
32.44
29.83
28.18
27.50
29.70
27.76
27.19
15.82
27.76
28.94
51
15.77
Payout ratio%
25.38
23.54
25.99
27.83
29.33
32.23
33.72
34.38
33.56
33.12
13.93
33.56
30.78
76
331.6
Shares (diluted)M
451.0
445.8
489.6
500.4
493.2
512.6
598.5
641.1
764.4
923.2
326.9
13.36%
7.28%
49
8.76
Buyback yield%
17.90
16.56
17.72
19.37
19.75
17.83
17.72
19.48
19.41
19.98
12.35
19.41
18.64
90
1.066
D/E ratiox
1.258
1.362
1.332
1.459
1.381
1.550
1.644
1.571
1.787
1.700
0.658
1.644
1.504
81
13.04
Enterprise value₹B
8.984
8.702
9.411
8.493
7.266
6.980
7.360
6.933
6.482
6.306
20.50
(2.79%)
(3.76%)
55
14.10
LT debt₹B
16.88
15.25
13.93
13.75
12.83
11.91
11.52
10.37
10.18
10.38
2.520
(4.15%)
(3.85%)
86
Revenue
₹17.53B
5.54%
1.00×
Cost of revenue
₹8.458B
5.56%
1.00×
Operating expenses
₹3.530B
5.86%
1.03×
Goodwill & intangibles
15.16%