3.007
Revenue₹B
4.299
4.392
4.580
4.774
5.003
5.083
5.242
5.334
5.580
5.711
3.296
2.68%
3.43%
27
9.77
Revenue growth%
19.64
21.06
22.32
23.18
20.68
21.35
22.67
21.30
23.82
21.62
29.97
21.62
21.49
50
2.81
Gross margin%
21.87
21.59
20.60
21.96
21.06
23.71
22.58
24.78
27.64
26.76
14.49
24.78
22.27
34
19.73
Operating margin%
12.18
9.86
7.92
5.91
4.24
1.74
1.34
0.40
0.40
0.40
28.42
0.40
2.99
39
13.90
Net margin%
11.80
9.05
7.43
9.39
9.35
11.60
13.32
11.86
14.79
15.87
25.30
13.32
11.70
55
36.21
P/E ratio (avg)x
19.38
17.18
16.70
17.38
17.29
17.78
16.66
18.58
19.68
21.05
21.79
18.58
17.58
50
6.295
EV/EBITx
10.78
11.48
12.40
11.15
12.31
12.36
12.84
12.88
12.53
13.91
18.96
12.84
12.38
30
21.58
FCF yield (avg)%
23.20
22.19
19.20
18.87
21.71
22.28
19.80
18.06
15.77
17.08
13.69
18.06
19.50
13
6.10
FCF margin%
4.10
5.89
6.46
5.74
4.85
6.38
8.82
10.48
13.34
15.61
8.68
10.48
6.42
42
1.537
FCF / Net incomex
0.623
0.555
0.581
0.589
0.620
0.618
0.672
0.658
0.612
0.615
0.354
0.618
0.617
26
21.98
ROIC%
16.59
16.05
13.57
12.23
12.01
14.90
17.39
17.88
17.70
18.19
29.20
17.70
16.32
37
19.67
Return on equity%
31.96
34.07
34.49
33.45
35.11
36.73
35.41
36.00
35.56
37.86
23.95
36.00
35.26
23
3.63
Return on assets%
8.94
10.56
8.05
9.82
12.78
14.76
16.72
15.34
16.46
17.50
2.28
16.46
13.77
38
14.62
EPS₹
25.30
27.37
27.98
29.64
34.31
37.27
38.87
44.70
49.60
52.58
14.94
8.91%
7.79%
—
17.07
EPS growth%
21.19
18.61
15.64
18.40
21.00
18.79
18.86
17.85
18.71
20.47
2.73
18.79
18.75
62
6.62
Bookvalue per sh₹
5.39
5.97
6.25
6.28
7.17
6.78
7.08
7.70
8.54
7.83
5.83
1.77%
4.17%
—
17.73
FCF per share₹
31.90
35.42
43.11
43.72
44.22
47.71
56.52
55.52
67.23
73.14
6.49
10.59%
10.24%
—
5.49
Dividend per sh₹
5.45
5.54
6.35
6.48
7.10
7.88
8.58
9.09
10.21
11.24
9.24
9.63%
7.61%
—
24.33
Div yield (avg)%
11.60
11.82
9.63
7.23
5.50
5.92
7.78
7.01
8.83
6.99
10.94
7.01
7.50
32
19.29
Payout ratio%
7.26
7.52
9.25
11.08
10.37
9.36
7.94
9.11
7.00
6.69
4.30
7.94
8.53
24
153.6
Shares (diluted)M
180.0
194.5
178.0
190.6
184.7
161.7
165.0
170.4
173.5
188.2
158.7
0.38%
0.95%
44
27.76
Buyback yield%
3.02
1.83
2.62
1.86
2.47
1.48
3.78
6.34
3.39
5.04
28.79
3.78
2.82
73
1.605
D/E ratiox
1.288
1.248
1.394
1.462
1.634
1.632
1.719
1.928
2.067
2.258
0.153
1.928
1.633
26
2.634
Enterprise value₹B
6.709
8.079
9.121
10.67
12.23
14.76
14.85
17.70
18.35
20.03
2.464
10.38%
13.25%
7
1.257
LT debt₹B
4.189
4.624
5.010
5.404
6.024
6.410
7.333
7.201
8.303
7.936
1.841
5.67%
7.20%
8
Revenue
₹5.711B
3.43%
1.00×
Cost of revenue
₹2.707B
3.67%
1.02×
Operating expenses
₹1.322B
3.18%
0.98×
Property and equipment
15.60%