7.191
Revenue₹B
4.072
4.428
4.797
5.197
5.511
5.961
6.405
6.923
7.504
8.017
7.456
7.78%
7.65%
37
17.00
Revenue growth%
22.02
21.06
19.20
19.42
19.90
20.85
21.85
23.02
20.21
20.03
13.37
20.85
20.53
81
20.07
Gross margin%
6.71
4.52
6.24
4.41
6.13
5.49
6.91
4.88
4.33
3.33
21.14
4.88
5.18
17
14.41
Operating margin%
10.94
9.62
10.43
9.54
7.91
9.22
7.72
5.58
6.23
3.54
3.60
6.23
8.56
40
7.21
Net margin%
3.56
1.67
0.40
2.72
2.95
1.59
1.23
1.56
0.40
1.01
3.42
1.23
1.58
35
30.90
P/E ratio (avg)x
28.97
30.83
27.31
27.49
25.46
22.70
21.83
21.77
23.51
24.28
9.848
22.70
24.87
63
9.567
EV/EBITx
31.11
31.17
31.37
35.88
39.41
43.27
49.88
50.63
55.16
62.15
10.81
50.63
41.34
25
19.94
FCF yield (avg)%
24.24
27.08
24.40
25.38
28.28
28.78
28.78
29.80
27.43
27.37
7.47
28.78
27.40
36
16.25
FCF margin%
9.26
12.05
14.21
11.53
10.34
7.82
10.82
9.04
7.34
4.62
25.96
7.82
9.80
11
0.560
FCF / Net incomex
1.434
1.403
1.503
1.510
1.470
1.309
1.159
1.289
1.309
1.292
1.247
1.292
1.356
71
12.30
ROIC%
8.79
6.20
7.11
7.64
4.67
4.20
4.22
4.12
1.46
1.08
4.22
4.12
4.45
36
9.53
Return on equity%
21.69
20.28
19.10
20.42
20.87
22.51
24.76
25.41
22.47
23.67
21.55
23.67
22.08
54
18.38
Return on assets%
8.15
9.03
7.38
10.26
10.61
10.97
9.76
9.09
8.43
6.33
16.54
9.09
9.06
49
50.99
EPS₹
36.67
35.11
38.81
41.62
39.54
43.32
44.37
42.32
43.07
41.53
52.16
0.99%
2.37%
—
29.13
EPS growth%
11.36
13.94
14.67
13.56
11.07
11.08
12.75
11.33
13.07
10.62
3.23
11.33
12.05
50
33.65
Bookvalue per sh₹
46.34
46.83
50.57
58.75
67.35
68.98
79.12
95.74
96.56
103.22
33.96
8.91%
8.07%
—
34.91
FCF per share₹
19.91
19.93
22.84
26.83
27.49
31.73
32.05
31.79
33.43
36.78
39.92
6.00%
7.25%
—
45.61
Dividend per sh₹
10.76
10.59
11.72
11.54
11.31
10.42
9.51
8.52
8.84
9.25
44.91
(3.94%)
(0.63%)
—
29.14
Div yield (avg)%
12.13
10.08
12.07
14.46
12.38
11.75
12.91
11.18
12.79
14.38
29.53
12.79
12.26
69
2.34
Payout ratio%
11.74
9.32
8.86
10.83
13.81
15.10
18.09
19.32
18.58
16.48
18.32
18.09
14.45
71
114.5
Shares (diluted)M
155.5
169.2
193.5
197.5
219.4
227.7
216.1
207.9
215.3
247.2
115.9
2.41%
4.99%
54
7.10
Buyback yield%
21.50
24.39
25.87
28.13
27.48
28.86
29.38
26.39
26.11
28.70
28.47
28.70
26.93
16
1.629
D/E ratiox
0.116
0.105
0.110
0.105
0.100
0.105
0.114
0.117
0.120
0.126
0.897
0.117
0.112
18
1.864
Enterprise value₹B
3.539
3.159
3.329
2.926
2.563
2.410
2.387
2.483
2.292
1.953
5.666
(5.29%)
(7.27%)
48
7.612
LT debt₹B
2.795
2.566
2.306
2.062
1.924
1.846
1.861
2.089
2.299
2.502
9.763
5.40%
(0.74%)
44
Revenue
₹8.017B
7.65%
1.00×
Cost of revenue
₹4.108B
7.51%
0.99×
Operating expenses
₹1.580B
7.21%
0.96×
Property and equipment
17.28%
Cash and investments
14.95%
Spread over hurdle
(5.13%)