9.080
Revenue₹B
8.240
8.626
9.087
9.424
10.21
10.78
11.21
12.07
13.01
13.51
9.989
5.76%
5.94%
43
26.00
Revenue growth%
18.88
19.70
21.71
19.21
19.07
21.43
19.65
20.79
23.41
21.18
11.95
21.18
20.24
58
19.66
Gross margin%
19.54
17.56
15.60
16.57
19.04
22.01
23.89
21.22
21.48
23.29
23.92
22.01
20.38
24
25.51
Operating margin%
11.59
10.14
8.19
7.87
5.88
6.20
8.04
6.42
4.68
6.88
3.35
6.42
7.37
37
11.63
Net margin%
20.11
20.82
20.51
21.43
19.65
16.94
18.50
18.66
15.89
16.25
21.30
16.94
19.16
67
12.81
P/E ratio (avg)x
16.80
16.03
14.98
15.56
17.02
15.90
16.65
14.97
16.79
18.06
28.90
16.65
16.34
86
28.81
EV/EBITx
23.92
25.19
29.56
31.58
31.10
31.11
36.42
40.27
40.00
42.88
15.19
40.00
31.35
56
25.76
FCF yield (avg)%
20.44
19.25
18.18
16.00
14.92
13.76
14.97
17.54
16.00
13.24
10.70
14.97
16.00
58
4.86
FCF margin%
1.93
4.52
6.55
5.52
5.51
5.35
5.61
2.86
0.42
1.26
17.56
2.86
4.93
25
0.273
FCF / Net incomex
1.332
1.535
1.550
1.454
1.627
1.830
1.730
2.027
2.005
2.242
1.306
2.005
1.678
65
16.93
ROIC%
21.38
19.59
21.89
19.02
16.23
17.11
17.87
20.68
19.42
16.44
10.54
17.87
19.22
45
22.69
Return on equity%
14.66
15.88
18.04
15.64
17.08
14.44
16.96
18.68
17.23
15.05
9.98
16.96
16.42
22
22.24
Return on assets%
8.05
8.49
9.23
11.90
14.28
16.19
15.35
15.53
15.60
17.80
17.70
15.60
14.81
52
37.00
EPS₹
102.36
102.00
123.12
133.62
138.53
147.43
165.46
163.32
177.30
186.85
38.49
6.17%
8.03%
—
10.61
EPS growth%
24.97
27.51
27.74
26.72
27.18
28.23
27.68
25.68
23.55
24.02
8.46
25.68
26.95
69
45.91
Bookvalue per sh₹
46.03
46.20
45.18
47.80
57.18
60.20
69.64
77.69
87.44
90.70
19.88
9.67%
7.27%
—
45.01
FCF per share₹
82.91
89.09
87.71
82.55
79.92
84.53
82.51
78.07
84.52
90.00
32.15
2.40%
1.62%
—
60.57
Dividend per sh₹
44.50
45.63
42.83
39.97
40.34
44.53
48.62
47.88
43.58
37.80
29.12
(1.29%)
(2.97%)
—
16.42
Div yield (avg)%
20.94
18.00
19.57
17.89
19.34
19.21
22.15
23.83
22.22
20.78
14.45
22.15
20.18
84
12.41
Payout ratio%
3.93
5.23
6.40
9.04
9.91
6.91
4.42
3.46
1.40
0.40
9.48
3.46
4.82
67
50.12
Shares (diluted)M
32.28
32.07
30.81
32.48
29.15
28.91
27.72
26.84
27.62
27.24
52.22
(1.34%)
(2.76%)
67
25.36
Buyback yield%
19.46
21.29
22.96
22.08
19.34
21.45
20.73
21.65
19.11
18.60
17.13
20.73
21.01
82
0.707
D/E ratiox
1.039
1.035
0.975
0.979
0.909
0.978
0.851
0.917
1.010
0.941
1.031
0.941
0.977
24
11.42
Enterprise value₹B
4.189
4.303
3.934
4.034
3.685
3.988
4.346
4.027
3.862
3.438
0.962
(1.38%)
(2.91%)
83
10.77
LT debt₹B
8.442
8.196
8.624
9.505
10.82
10.78
10.38
11.04
10.81
12.31
12.31
2.61%
4.58%
89
Revenue
₹13.51B
5.94%
1.00×
Cost of revenue
₹8.970B
6.15%
1.02×
Operating expenses
₹1.369B
4.63%
0.88×
Goodwill & intangibles
15.15%
Cash and investments
14.28%