45.41
Revenue₹B
40.38
42.65
44.75
47.14
48.34
50.97
54.36
57.06
60.47
62.92
49.56
5.41%
4.75%
92
6.02
Revenue growth%
13.86
11.45
13.67
14.46
12.50
14.99
17.66
19.15
18.72
21.21
16.74
18.72
14.73
23
2.40
Gross margin%
6.21
6.73
6.80
4.05
2.49
4.72
6.92
9.81
12.08
11.02
25.73
9.81
6.77
84
28.54
Operating margin%
23.03
21.61
23.14
21.57
21.76
20.15
22.99
25.35
23.99
25.47
12.57
23.99
23.01
73
18.27
Net margin%
0.40
0.40
0.40
0.40
0.87
0.41
0.40
0.40
0.40
0.40
4.35
0.40
0.40
17
27.03
P/E ratio (avg)x
43.90
45.57
54.83
59.47
70.73
77.05
82.18
81.19
94.19
102.8
21.22
82.18
73.89
48
20.14
EV/EBITx
14.93
13.61
12.68
13.83
15.48
17.17
16.40
15.16
13.56
14.98
12.26
15.16
14.96
69
27.37
FCF yield (avg)%
21.86
22.53
23.34
23.49
22.28
21.42
21.69
21.50
18.50
18.12
4.86
21.42
21.78
68
12.65
FCF margin%
11.52
13.68
12.02
13.14
13.95
11.65
12.90
10.41
7.66
6.91
22.78
10.41
11.83
92
1.216
FCF / Net incomex
0.983
1.048
1.143
1.099
1.175
1.335
1.470
1.428
1.593
1.636
0.298
1.470
1.255
31
19.78
ROIC%
12.10
13.76
16.11
13.57
15.08
12.36
14.21
13.98
13.98
14.94
27.74
13.98
13.98
45
19.58
Return on equity%
12.49
13.88
14.48
15.67
14.16
15.68
18.03
16.12
16.19
16.33
19.84
16.19
15.67
80
22.67
Return on assets%
15.03
14.52
11.60
13.83
12.47
14.05
12.70
12.99
12.03
12.08
18.37
12.70
12.85
69
114.24
EPS₹
96.58
100.86
108.09
117.02
129.13
115.09
108.67
119.20
114.41
123.81
123.07
(0.84%)
3.49%
—
18.81
EPS growth%
0.40
1.90
3.97
3.21
3.88
4.31
6.18
6.65
3.75
2.26
12.45
4.31
3.82
46
112.40
Bookvalue per sh₹
192.39
205.99
194.15
199.25
217.82
211.07
219.27
211.82
195.78
185.25
54.29
(3.19%)
(1.73%)
—
221.08
FCF per share₹
366.78
391.78
397.33
447.93
470.11
537.98
572.34
663.67
769.52
799.78
44.76
11.21%
10.22%
—
98.80
Dividend per sh₹
93.41
81.38
70.98
75.32
75.03
64.93
65.93
61.85
55.13
49.22
148.79
(8.09%)
(6.21%)
—
29.78
Div yield (avg)%
16.57
14.60
12.43
14.59
12.28
13.31
15.70
13.92
13.72
11.10
5.42
13.72
13.82
7
25.84
Payout ratio%
23.49
21.73
23.87
21.60
24.49
22.43
19.93
18.50
16.75
19.34
10.99
19.34
21.66
19
180.7
Shares (diluted)M
253.3
271.8
260.7
247.9
250.2
281.9
299.8
344.6
317.2
329.5
186.1
5.66%
2.97%
33
8.89
Buyback yield%
32.80
30.53
28.36
27.92
29.32
32.08
32.87
32.60
33.37
32.05
24.49
32.60
32.06
91
1.655
D/E ratiox
0.382
0.402
0.358
0.385
0.387
0.369
0.356
0.311
0.278
0.250
1.405
0.311
0.364
68
35.45
Enterprise value₹B
56.97
60.28
65.02
63.40
62.58
60.29
67.24
69.42
67.61
63.09
49.23
0.16%
(0.08%)
66
42.96
LT debt₹B
27.87
24.25
23.77
22.74
22.45
19.96
19.05
19.02
17.48
17.53
22.33
(4.84%)
(4.00%)
94
Revenue
₹62.92B
4.75%
1.00×
Cost of revenue
₹35.23B
4.59%
0.99×
Operating expenses
₹15.08B
4.98%
1.02×
Cash and investments
13.85%