2.998
Revenue₹B
2.326
2.492
2.638
2.873
3.179
3.456
3.688
4.033
4.307
4.632
3.234
7.82%
7.91%
78
29.84
Revenue growth%
8.95
9.64
9.42
12.12
13.26
13.57
14.87
16.24
15.36
15.47
7.42
15.36
13.42
27
18.87
Gross margin%
7.11
8.65
9.44
8.57
8.52
10.68
13.56
14.05
15.00
13.90
12.59
13.90
10.06
42
20.86
Operating margin%
2.65
0.40
0.40
0.40
2.35
4.42
5.91
5.34
5.32
3.45
27.42
5.32
3.05
58
15.56
Net margin%
26.42
28.92
26.95
29.67
27.24
26.20
26.05
25.38
25.60
26.26
15.35
26.05
26.34
83
13.66
P/E ratio (avg)x
4.973
4.851
4.380
4.112
3.707
3.638
3.449
3.353
2.860
2.836
7.376
3.353
3.672
69
19.08
EV/EBITx
23.26
21.99
21.60
19.43
21.38
21.25
20.55
18.26
16.23
14.03
29.20
18.26
20.90
87
29.88
FCF yield (avg)%
11.69
14.54
14.76
12.13
13.70
12.78
10.30
8.83
10.82
10.70
25.00
10.70
11.91
49
18.93
FCF margin%
22.38
22.35
23.77
25.63
25.10
25.30
24.05
25.82
26.51
24.15
25.22
25.30
24.62
91
0.704
FCF / Net incomex
1.274
1.249
1.219
1.137
1.225
1.321
1.225
1.145
1.067
1.242
0.249
1.225
1.225
66
6.51
ROIC%
29.06
27.98
25.61
28.44
28.69
31.35
29.91
28.88
28.98
26.45
5.27
28.98
28.79
38
27.64
Return on equity%
17.81
16.20
18.25
16.53
16.27
18.28
18.66
19.95
19.89
20.88
22.84
19.89
18.27
18
25.45
Return on assets%
15.78
13.93
12.18
13.33
14.94
14.55
16.11
17.28
15.95
18.18
11.06
16.11
15.36
90
195.95
EPS₹
161.27
175.48
171.96
155.73
162.65
170.72
181.71
180.54
167.32
161.82
202.72
(0.10%)
(0.98%)
—
5.22
EPS growth%
29.09
30.08
29.53
29.33
28.13
28.63
28.76
28.16
30.30
32.70
5.89
28.76
29.21
15
50.51
Bookvalue per sh₹
179.14
165.80
168.65
156.09
142.90
137.29
147.97
161.41
175.97
190.20
46.75
5.89%
0.64%
—
150.96
FCF per share₹
148.38
160.60
140.36
141.57
134.37
143.18
140.99
135.78
148.07
160.12
198.13
3.57%
0.95%
—
80.28
Dividend per sh₹
220.03
205.89
199.77
210.23
233.72
256.46
251.45
276.24
251.70
241.26
213.22
0.64%
1.35%
—
27.64
Div yield (avg)%
16.32
13.97
13.54
10.73
10.70
11.33
8.59
7.21
9.71
12.48
8.78
9.71
11.03
33
19.42
Payout ratio%
4.23
2.04
0.40
1.20
3.36
1.35
0.40
0.52
0.40
0.40
2.25
0.40
0.86
88
21.92
Shares (diluted)M
36.43
36.23
41.45
47.09
46.21
43.35
39.98
38.06
35.81
39.55
21.47
(3.07%)
2.25%
61
11.97
Buyback yield%
3.88
1.52
0.40
2.12
0.40
1.91
0.40
0.40
2.94
0.40
26.02
0.40
0.96
65
1.759
D/E ratiox
1.747
2.057
2.069
2.036
2.373
2.599
2.714
2.640
2.937
3.298
0.187
2.714
2.486
22
1.456
Enterprise value₹B
1.780
1.656
1.521
1.514
1.551
1.651
1.634
1.623
1.389
1.177
3.995
(5.37%)
(3.43%)
54
1.399
LT debt₹B
6.372
6.955
7.865
7.785
8.403
9.148
10.07
9.963
10.83
11.99
2.155
7.37%
8.31%
23
Revenue
₹4.632B
7.91%
1.00×
Cost of revenue
₹2.608B
7.90%
1.00×
Operating expenses
₹681.2M
8.25%
1.03×
Goodwill & intangibles
18.53%
Cash and investments
17.50%
Property and equipment
16.89%
Spread over hurdle
30.75%