0.308
Revenue₹B
5.206
5.470
5.777
6.096
6.243
6.617
6.736
6.906
7.314
7.484
0.324
3.69%
4.12%
41
7.28
Revenue growth%
19.77
22.52
22.49
21.08
23.48
22.63
22.23
21.59
23.96
23.08
23.22
22.63
22.51
88
9.65
Gross margin%
15.22
13.30
14.42
12.43
10.39
9.22
8.37
6.51
5.10
4.21
20.64
6.51
9.81
21
27.45
Operating margin%
21.41
21.00
23.43
24.68
23.49
22.62
21.30
23.40
20.53
19.33
5.13
21.30
22.02
56
4.42
Net margin%
25.38
28.13
25.53
24.58
25.56
24.79
27.56
29.06
28.71
27.25
26.08
27.56
26.41
72
9.750
P/E ratio (avg)x
18.87
19.77
21.63
23.10
23.84
24.55
23.42
22.40
22.54
22.18
32.37
22.54
22.47
34
20.28
EV/EBITx
45.23
53.33
54.40
61.32
59.62
70.99
83.67
95.63
105.8
118.9
14.94
95.63
66.15
84
9.88
FCF yield (avg)%
16.46
18.74
17.10
20.06
18.10
16.40
15.46
15.15
15.45
16.12
21.75
15.46
16.43
34
11.87
FCF margin%
12.84
10.53
10.75
11.69
14.30
12.62
11.59
13.88
12.34
12.84
7.36
12.62
12.48
18
0.432
FCF / Net incomex
1.474
1.713
1.697
1.651
1.638
1.939
1.863
1.924
1.938
2.037
0.867
1.938
1.788
75
5.44
ROIC%
8.69
5.96
4.84
6.69
6.48
6.99
6.14
8.27
9.71
12.05
25.18
8.27
6.84
87
21.16
Return on equity%
16.69
17.11
17.55
16.41
13.56
14.31
15.36
14.75
13.07
13.48
18.65
14.31
15.05
71
22.55
Return on assets%
13.56
12.83
9.86
9.00
10.59
10.31
8.89
6.07
8.14
6.53
8.81
8.14
9.43
28
44.06
EPS₹
82.84
81.69
89.62
85.14
86.95
86.41
101.42
104.00
120.71
134.01
48.48
9.04%
5.22%
—
26.01
EPS growth%
21.87
23.33
24.71
22.48
20.86
21.48
24.17
26.39
25.05
23.00
12.42
24.17
23.16
83
65.31
Bookvalue per sh₹
35.91
37.87
41.93
42.25
47.67
55.44
54.07
58.84
64.74
66.77
10.66
6.97%
6.74%
—
48.55
FCF per share₹
26.84
26.62
23.38
24.23
22.38
21.70
19.07
20.27
20.26
17.53
47.16
(4.77%)
(4.20%)
—
24.42
Dividend per sh₹
72.84
76.75
80.91
73.58
66.94
74.41
75.17
82.01
80.00
84.90
48.19
4.87%
2.47%
—
22.28
Div yield (avg)%
24.96
23.00
24.36
24.64
23.22
20.26
19.25
18.33
17.27
17.71
12.45
18.33
21.63
81
13.60
Payout ratio%
15.87
17.26
15.65
12.82
14.11
13.84
14.28
12.16
10.70
8.50
22.42
12.16
13.98
55
32.01
Shares (diluted)M
32.98
31.23
35.64
39.44
44.97
50.16
46.66
51.77
50.30
54.00
31.72
3.73%
4.22%
29
27.14
Buyback yield%
15.27
17.97
15.31
16.29
15.17
15.58
13.38
15.89
14.03
12.21
5.32
14.03
15.29
68
1.586
D/E ratiox
1.285
1.430
1.388
1.372
1.313
1.248
1.413
1.615
1.612
1.708
0.870
1.612
1.400
62
3.563
Enterprise value₹B
2.510
2.581
2.537
2.716
2.982
2.834
2.774
2.569
2.326
2.106
1.313
(6.72%)
(1.32%)
71
1.398
LT debt₹B
4.177
4.391
4.330
4.073
4.097
3.971
3.664
3.480
3.263
3.507
2.973
(3.06%)
(2.20%)
19
Revenue
₹7.484B
4.12%
1.00×
Cost of revenue
₹4.385B
4.18%
1.01×
Operating expenses
₹1.056B
3.17%
0.91×
Cash and investments
18.73%
Goodwill & intangibles
17.22%
Property and equipment
16.73%
Spread over hurdle
17.32%