3.801
Revenue₹B
2.025
2.152
2.327
2.544
2.783
2.944
3.169
3.433
3.720
3.958
4.215
7.30%
7.52%
30
16.46
Revenue growth%
34.69
34.97
36.29
33.44
36.24
36.43
35.81
35.84
38.66
40.53
11.69
36.43
36.04
34
2.72
Gross margin%
15.63
12.90
10.57
9.11
9.63
10.60
10.58
9.85
12.01
13.11
14.33
10.60
10.59
58
27.76
Operating margin%
5.35
3.41
4.02
6.59
7.90
9.92
9.08
9.55
9.45
8.75
11.12
9.45
8.32
40
2.65
Net margin%
19.11
17.92
16.64
14.80
12.50
10.42
9.91
9.57
8.82
10.63
10.58
9.91
11.57
11
25.74
P/E ratio (avg)x
22.59
24.02
24.36
25.02
27.82
26.42
27.15
27.08
26.68
29.94
22.42
27.08
26.55
45
23.26
EV/EBITx
9.283
10.49
10.38
11.03
12.25
11.55
11.97
11.97
12.95
14.15
20.73
11.97
11.76
86
26.31
FCF yield (avg)%
8.44
9.90
9.29
8.41
9.43
9.81
10.88
9.52
6.57
9.27
26.63
9.52
9.36
57
4.65
FCF margin%
12.39
15.03
15.10
13.67
13.92
12.68
11.85
10.87
12.91
14.02
29.29
12.68
13.29
76
0.712
FCF / Net incomex
1.044
0.960
0.940
0.916
0.923
0.926
0.945
0.866
0.900
0.805
0.405
0.900
0.924
22
11.34
ROIC%
28.15
28.92
27.68
28.53
28.99
28.83
27.79
26.70
25.10
22.65
26.91
26.70
27.97
10
12.25
Return on equity%
21.06
23.56
24.77
22.03
19.46
17.55
15.71
16.94
17.15
19.36
25.67
17.15
19.41
32
2.51
Return on assets%
5.56
7.87
10.50
11.44
12.87
11.27
9.72
7.38
9.44
11.89
27.57
9.72
10.11
66
3.22
EPS₹
6.03
6.33
5.86
5.30
4.59
4.38
4.49
4.04
4.17
3.76
3.30
(3.88%)
(4.77%)
—
19.85
EPS growth%
3.59
1.62
3.50
4.72
6.90
4.63
2.43
0.40
0.40
2.51
14.80
2.43
3.00
66
1.81
Bookvalue per sh₹
1.06
0.97
1.07
1.14
1.16
1.21
1.28
1.15
1.05
1.06
4.44
(1.67%)
0.33%
—
3.24
FCF per share₹
5.37
5.10
4.51
4.06
4.41
4.46
4.93
4.75
4.92
4.64
1.50
1.04%
(2.61%)
—
7.15
Dividend per sh₹
5.98
5.41
5.53
5.66
4.81
4.62
4.57
4.51
4.71
4.24
3.02
(2.49%)
(2.79%)
—
20.86
Div yield (avg)%
14.48
13.27
11.92
11.40
10.22
8.92
6.99
7.93
10.07
12.38
28.29
8.92
10.81
84
5.31
Payout ratio%
2.87
2.29
1.87
0.81
0.40
0.40
2.24
2.49
3.45
5.37
10.67
2.49
2.27
80
265.8
Shares (diluted)M
280.4
248.8
226.9
248.7
220.5
232.1
232.3
213.1
225.3
217.2
260.7
(0.30%)
(1.57%)
57
14.08
Buyback yield%
14.91
12.03
10.26
8.57
10.90
9.20
6.22
7.00
5.56
4.50
16.45
6.22
8.89
9
0.813
D/E ratiox
1.233
1.170
1.301
1.232
1.412
1.485
1.576
1.838
1.720
1.854
1.399
1.720
1.448
93
4.518
Enterprise value₹B
1.084
0.994
1.044
0.949
0.942
0.841
0.847
0.748
0.750
0.792
4.228
(3.39%)
(2.19%)
45
0.421
LT debt₹B
4.911
5.714
5.905
6.796
8.097
9.378
9.986
11.41
13.67
13.63
0.500
10.97%
10.85%
57
Revenue
₹3.958B
7.52%
1.00×
Cost of revenue
₹2.627B
7.42%
0.99×
Operating expenses
₹984.6M
7.46%
0.99×