0.509
Revenue₹B
0.615
0.664
0.703
0.772
0.835
0.922
1.013
1.097
1.186
1.274
0.523
8.82%
8.28%
65
27.62
Revenue growth%
24.53
24.32
21.57
20.73
22.29
19.48
18.96
18.34
21.32
23.90
29.08
19.48
21.44
35
4.71
Gross margin%
12.38
12.98
14.96
17.30
14.67
15.36
14.81
13.42
11.92
11.47
11.92
13.42
14.05
45
20.70
Operating margin%
22.31
20.31
19.95
19.81
21.78
19.91
20.02
20.34
21.25
23.06
29.66
20.34
20.33
22
20.89
Net margin%
10.16
12.03
11.44
13.68
13.25
13.14
14.53
13.38
14.71
17.31
26.98
14.53
13.31
67
32.84
P/E ratio (avg)x
49.26
51.28
59.18
65.96
77.62
75.19
78.23
76.63
73.15
71.94
16.22
75.19
72.55
53
12.53
EV/EBITx
23.25
23.00
22.50
22.59
21.71
18.52
15.89
15.34
15.16
14.84
35.27
15.34
20.12
34
3.69
FCF yield (avg)%
16.64
15.30
17.22
15.84
17.91
16.80
16.26
18.21
17.29
16.97
21.35
16.97
16.88
38
6.05
FCF margin%
8.07
10.58
11.78
13.83
12.64
13.98
14.97
16.60
18.04
16.01
8.97
16.01
13.91
57
1.035
FCF / Net incomex
2.498
2.837
2.925
2.780
2.755
2.983
2.985
2.794
3.246
3.456
0.606
2.985
2.881
51
24.88
ROIC%
16.36
18.71
18.46
20.99
23.29
20.30
20.90
21.85
24.32
22.98
5.70
21.85
20.94
21
28.40
Return on equity%
23.33
23.53
26.31
24.80
26.02
27.46
25.85
28.20
28.19
25.20
9.89
27.46
25.94
15
6.75
Return on assets%
8.71
9.93
12.05
10.66
10.38
11.56
10.80
12.79
11.61
10.43
7.21
11.56
10.73
65
69.08
EPS₹
13.26
13.96
12.56
11.09
10.22
9.70
8.55
8.55
7.69
6.76
71.03
(7.92%)
(6.05%)
—
17.71
EPS growth%
25.54
27.75
30.51
28.14
30.73
32.74
33.81
35.97
36.12
39.07
16.74
35.97
31.73
20
99.90
Bookvalue per sh₹
54.83
60.47
65.98
60.40
62.60
68.60
67.00
60.86
58.37
53.25
102.08
(3.18%)
(1.46%)
—
38.17
FCF per share₹
45.55
44.21
38.10
38.56
41.61
41.63
39.68
36.76
35.52
38.00
24.73
(1.80%)
(3.33%)
—
91.89
Dividend per sh₹
59.81
64.67
65.64
67.50
65.17
67.03
67.01
74.88
73.43
74.22
35.83
2.63%
3.02%
—
24.70
Div yield (avg)%
28.59
31.00
30.34
32.49
33.99
33.73
35.73
37.20
36.08
35.56
6.98
35.73
33.86
9
5.87
Payout ratio%
9.98
9.98
8.07
10.53
7.92
9.72
9.00
7.10
4.27
5.48
6.13
7.10
8.53
31
13.72
Shares (diluted)M
16.72
18.65
18.92
19.15
20.87
21.28
23.01
23.82
25.95
24.02
14.08
2.85%
5.07%
91
2.01
Buyback yield%
19.12
19.18
16.69
18.73
19.50
22.30
24.43
22.66
20.84
19.30
7.10
22.30
19.40
59
1.410
D/E ratiox
2.765
3.182
3.433
3.429
4.080
4.444
5.018
5.890
6.774
6.877
0.869
5.890
4.262
5
1.101
Enterprise value₹B
0.479
0.486
0.526
0.572
0.678
0.821
0.879
0.999
1.008
1.184
0.550
11.78%
10.12%
33
0.360
LT debt₹B
1.082
1.154
1.253
1.486
1.613
1.904
1.882
2.054
2.291
2.692
0.371
10.78%
10.27%
27
Revenue
₹1.274B
8.28%
1.00×
Cost of revenue
₹891.7M
8.28%
1.00×
Operating expenses
₹135.8M
7.57%
0.94×
Property and equipment
20.21%
Goodwill & intangibles
17.94%