39.06
Revenue₹B
25.26
26.52
28.16
29.79
31.39
33.56
35.70
38.00
40.76
42.15
42.38
6.07%
5.83%
85
23.49
Revenue growth%
11.27
11.65
10.32
13.30
10.62
11.99
9.58
8.48
6.53
4.35
11.06
8.48
10.47
23
27.60
Gross margin%
16.80
14.44
13.46
11.92
14.71
13.59
15.98
14.26
11.53
14.31
25.89
14.26
14.29
30
6.80
Operating margin%
14.94
12.65
11.24
10.62
9.72
7.50
9.40
6.77
7.20
6.54
22.03
7.20
9.56
87
14.36
Net margin%
31.47
31.00
30.57
33.28
34.20
32.38
30.52
30.06
32.36
30.16
11.14
30.52
31.23
47
20.72
P/E ratio (avg)x
74.39
72.69
74.22
86.59
95.59
101.0
107.7
105.8
107.5
105.7
12.61
105.8
98.31
85
19.24
EV/EBITx
21.60
23.87
24.54
24.74
24.23
22.72
21.51
19.53
19.48
19.76
17.94
19.76
22.16
21
22.65
FCF yield (avg)%
9.70
10.03
12.29
13.43
15.79
13.30
14.35
15.56
14.51
15.19
8.58
14.51
13.89
75
28.95
FCF margin%
13.94
12.84
12.68
14.01
15.79
14.88
16.90
18.28
19.36
17.49
9.64
17.49
15.34
67
0.743
FCF / Net incomex
2.486
2.439
2.827
3.303
3.869
4.447
4.527
5.271
6.214
6.955
0.994
5.271
4.158
60
25.90
ROIC%
6.26
4.18
7.00
8.92
11.77
11.64
10.17
9.08
8.08
8.27
16.58
9.08
8.59
10
13.89
Return on equity%
13.98
12.84
13.27
15.41
17.75
17.14
16.31
15.92
17.24
17.54
26.78
17.14
16.11
80
22.02
Return on assets%
14.99
16.50
13.75
16.34
17.61
17.12
16.24
14.70
14.13
16.98
27.16
16.24
16.29
83
57.89
EPS₹
16.28
16.86
19.38
21.56
25.45
25.71
27.99
27.77
28.88
31.37
62.06
4.27%
7.79%
—
7.75
EPS growth%
28.04
30.69
30.54
28.68
30.90
31.52
31.03
29.76
31.62
32.22
28.95
31.52
30.79
37
12.91
Bookvalue per sh₹
70.85
64.44
58.25
56.73
53.86
53.25
59.10
53.52
56.16
57.47
27.46
1.30%
(3.11%)
—
65.36
FCF per share₹
63.42
57.81
56.03
55.63
62.88
66.11
60.94
60.21
54.08
56.70
71.77
(2.05%)
(1.79%)
—
77.36
Dividend per sh₹
30.04
30.66
31.42
28.45
31.19
31.24
34.19
37.70
34.13
32.07
43.60
0.55%
0.31%
—
28.14
Div yield (avg)%
26.12
23.27
20.45
19.44
18.10
16.37
15.03
12.89
10.63
12.33
5.97
12.89
17.24
93
3.43
Payout ratio%
18.50
15.58
14.26
11.97
13.24
13.92
15.77
18.57
19.34
16.38
8.27
16.38
15.68
51
0.400
Shares (diluted)B
0.665
0.795
0.849
0.982
1.076
1.164
1.274
1.282
1.528
1.486
0.406
6.67%
8.45%
6
12.75
Buyback yield%
29.06
26.65
27.15
25.74
27.70
24.93
24.25
21.42
21.94
21.33
25.15
21.94
25.33
65
1.354
D/E ratiox
1.720
1.935
2.313
2.214
2.422
2.803
2.979
3.005
3.082
3.588
0.142
3.005
2.612
34
51.94
Enterprise value₹B
45.48
45.96
48.71
50.91
46.69
49.44
47.31
52.42
58.55
64.22
24.09
6.58%
3.77%
42
20.24
LT debt₹B
17.20
16.60
15.65
16.43
17.19
17.54
17.92
17.29
17.44
17.54
38.99
0.40%
0.08%
83
Revenue
₹42.15B
5.83%
1.00×
Cost of revenue
₹18.32B
5.26%
0.95×
Operating expenses
₹9.634B
6.55%
1.07×
Goodwill & intangibles
16.14%