2.333
Revenue₹B
3.599
3.803
3.989
4.228
4.496
4.824
5.181
5.465
5.801
6.042
2.482
6.09%
5.74%
85
21.92
Revenue growth%
26.11
26.46
25.37
26.13
24.89
22.91
25.37
26.69
24.22
24.31
12.20
24.31
25.37
46
11.76
Gross margin%
5.21
7.36
5.97
4.78
6.45
8.71
6.49
4.76
6.63
6.54
28.18
6.54
6.47
76
15.64
Operating margin%
22.02
24.08
26.97
26.00
27.93
27.38
26.74
25.32
23.52
25.91
12.73
25.91
25.96
40
5.64
Net margin%
15.77
13.42
12.71
11.56
10.10
7.39
6.37
6.70
4.86
3.36
3.73
6.37
8.75
24
8.793
P/E ratio (avg)x
17.47
20.38
22.51
25.44
26.75
28.31
28.94
33.53
37.73
41.74
31.62
33.53
27.53
60
8.474
EV/EBITx
39.44
40.29
38.27
38.99
35.52
32.99
34.46
37.60
38.74
36.79
23.74
36.79
37.93
42
29.27
FCF yield (avg)%
16.44
17.40
15.53
13.77
16.12
18.44
19.19
21.39
20.18
22.96
5.01
20.18
17.92
77
20.90
FCF margin%
17.82
20.11
22.85
24.02
22.58
21.06
21.32
22.55
20.86
19.70
18.15
21.06
21.19
36
1.007
FCF / Net incomex
2.021
2.274
2.344
2.719
2.813
3.260
3.825
4.220
4.582
5.267
1.250
4.220
3.037
18
24.24
ROIC%
26.56
27.71
25.47
24.73
26.76
29.56
27.34
27.12
25.81
23.90
20.33
27.12
26.66
70
3.96
Return on equity%
18.53
15.94
14.35
14.14
15.08
12.56
13.45
10.71
10.39
9.41
18.35
10.71
13.79
57
12.31
Return on assets%
22.54
23.58
21.86
23.59
21.74
21.57
21.63
23.35
22.98
24.49
8.05
22.98
22.76
82
20.57
EPS₹
20.16
19.91
20.98
22.73
21.55
22.74
26.36
25.65
25.44
26.46
22.59
4.20%
3.66%
—
16.75
EPS growth%
14.02
12.26
13.81
12.95
12.38
13.98
13.44
11.48
8.49
9.99
9.33
11.48
12.67
94
19.97
Bookvalue per sh₹
25.69
27.18
30.83
33.63
36.91
41.44
48.42
52.53
55.10
55.90
6.33
8.65%
8.29%
—
9.86
FCF per share₹
12.60
14.95
15.22
15.98
16.45
17.27
17.44
20.30
20.62
24.22
12.38
8.04%
8.09%
—
12.65
Dividend per sh₹
10.07
9.74
10.63
10.27
10.44
11.58
11.87
10.90
10.72
11.45
23.58
1.86%
2.32%
—
15.13
Div yield (avg)%
30.54
30.13
32.97
35.68
38.01
40.15
39.60
41.86
40.61
38.40
3.69
40.15
38.21
33
22.65
Payout ratio%
5.81
7.28
8.87
6.70
7.95
8.80
11.25
11.31
9.48
8.90
23.23
9.48
8.84
55
112.8
Shares (diluted)M
119.2
128.9
143.4
153.3
151.4
151.0
159.0
157.2
158.8
177.9
117.4
3.28%
4.15%
79
24.68
Buyback yield%
5.58
6.71
4.16
4.82
7.72
9.13
10.19
8.24
5.97
8.34
28.21
8.34
7.22
42
0.756
D/E ratiox
0.572
0.617
0.566
0.602
0.608
0.619
0.551
0.549
0.482
0.503
1.111
0.549
0.569
29
2.014
Enterprise value₹B
2.978
3.056
3.279
3.452
3.502
3.429
3.015
2.645
2.641
2.700
2.988
(5.07%)
—
91
1.334
LT debt₹B
2.248
2.100
2.199
2.008
1.804
1.938
1.842
1.806
1.886
1.869
5.192
0.71%
(1.71%)
69
Revenue
₹6.042B
5.74%
1.00×
Cost of revenue
₹4.230B
5.74%
1.00×
Operating expenses
₹1.269B
5.57%
0.98×
Cash and investments
17.23%
Property and equipment
17.13%
Goodwill & intangibles
16.98%
Spread over hurdle
(11.06%)