1.965
Revenue₹B
7.753
8.140
8.780
9.349
9.829
10.41
10.83
11.40
12.00
12.49
2.164
4.92%
5.52%
51
10.17
Revenue growth%
20.84
20.39
18.19
19.20
18.53
18.95
17.06
19.27
18.52
19.29
28.96
18.95
19.08
63
8.00
Gross margin%
30.09
28.47
27.14
28.77
26.19
26.67
24.78
22.41
22.87
23.89
5.58
23.89
26.43
51
19.13
Operating margin%
15.19
13.47
12.78
15.64
12.70
11.66
12.10
9.18
9.95
7.54
4.09
9.95
12.40
93
26.29
Net margin%
20.66
18.44
21.01
18.81
17.84
18.91
16.79
16.19
17.00
17.11
28.31
17.00
18.14
94
36.80
P/E ratio (avg)x
16.51
17.00
17.88
15.81
15.56
15.64
15.67
16.37
17.61
15.21
20.73
15.67
16.09
31
28.28
EV/EBITx
13.50
14.03
16.10
16.95
18.36
17.37
18.33
21.08
20.45
19.10
37.29
19.10
17.85
63
24.67
FCF yield (avg)%
0.40
0.70
0.72
2.25
0.91
0.40
0.40
0.68
1.81
3.86
13.71
0.68
0.71
22
5.98
FCF margin%
9.44
6.45
6.33
6.11
6.52
8.13
8.89
8.39
6.74
4.54
25.59
8.13
6.63
18
0.383
FCF / Net incomex
2.288
2.497
2.939
3.270
3.855
4.179
4.563
5.420
5.339
5.471
0.929
5.339
4.017
69
16.90
ROIC%
16.66
18.15
20.29
19.28
20.60
23.35
21.94
23.41
22.87
25.85
6.76
23.35
21.27
11
13.64
Return on equity%
4.70
2.91
5.85
4.54
4.66
5.16
7.34
6.60
6.35
5.29
20.97
6.35
5.22
88
19.29
Return on assets%
18.38
17.82
15.27
13.83
12.31
10.04
7.31
4.47
1.52
1.74
24.44
4.47
11.17
41
15.21
EPS₹
11.65
11.68
12.24
10.89
12.01
12.32
11.79
11.73
12.40
11.91
17.03
(0.16%)
0.71%
—
26.10
EPS growth%
22.51
23.69
24.16
24.44
25.82
27.06
27.16
29.87
32.54
34.61
5.40
29.87
26.44
71
12.23
Bookvalue per sh₹
17.68
17.46
17.55
18.66
16.88
15.52
17.12
18.70
18.15
19.63
32.17
3.06%
0.70%
—
33.84
FCF per share₹
15.27
14.56
16.88
16.52
16.40
17.37
18.30
19.00
19.03
22.03
12.56
6.08%
3.78%
—
17.04
Dividend per sh₹
41.69
40.53
40.82
42.17
43.52
45.73
49.44
49.72
52.68
47.19
13.65
1.63%
2.06%
—
6.99
Div yield (avg)%
29.77
29.24
26.81
25.24
23.33
23.96
25.45
28.42
27.96
26.86
14.83
26.86
26.83
42
2.41
Payout ratio%
29.09
31.99
33.22
30.87
33.01
32.00
31.67
30.79
28.99
30.04
16.31
30.79
31.27
67
201.4
Shares (diluted)M
206.1
194.9
186.6
210.3
216.5
213.8
236.4
220.4
206.2
205.0
209.3
(1.08%)
(0.48%)
20
5.72
Buyback yield%
21.97
20.74
18.25
19.80
21.65
21.09
19.39
22.29
20.75
23.72
13.83
21.09
20.92
17
1.332
D/E ratiox
1.729
1.860
1.709
1.907
1.914
1.920
1.832
1.658
1.730
1.810
0.405
1.810
1.821
43
5.017
Enterprise value₹B
5.761
5.165
5.732
6.142
5.723
6.272
5.977
6.330
6.653
6.643
4.034
3.03%
0.66%
59
2.330
LT debt₹B
2.015
2.142
2.090
2.096
2.102
2.051
2.100
2.334
2.273
2.504
2.739
3.57%
1.90%
6
Revenue
₹12.49B
5.52%
1.00×
Cost of revenue
₹8.244B
5.63%
1.01×
Operating expenses
₹2.876B
4.92%
0.94×
Property and equipment
21.35%
Cash and investments
19.86%
Goodwill & intangibles
17.64%
Spread over hurdle
(10.59%)