4.089
Revenue₹B
2.637
2.729
2.836
2.975
3.137
3.184
3.280
3.359
3.475
3.516
4.310
2.31%
3.38%
78
5.39
Revenue growth%
21.58
23.99
26.17
26.60
25.92
28.69
31.33
33.35
31.31
31.63
4.15
31.33
27.65
88
23.72
Gross margin%
5.71
7.92
8.14
5.19
7.16
6.08
3.92
2.32
1.44
0.40
3.44
2.32
5.45
37
15.18
Operating margin%
33.04
33.98
36.87
34.91
37.21
38.89
41.65
43.58
44.30
41.89
12.55
41.89
38.05
57
15.54
Net margin%
4.74
2.43
1.97
2.17
0.40
0.40
2.46
1.08
0.40
2.02
13.02
1.08
1.99
13
17.86
P/E ratio (avg)x
10.79
10.88
10.94
10.54
10.82
9.914
10.09
10.82
10.93
11.25
18.75
10.82
10.82
43
22.34
EV/EBITx
28.80
29.06
30.80
30.14
34.67
34.89
38.13
38.28
44.60
45.16
27.07
38.28
34.78
50
29.02
FCF yield (avg)%
29.71
31.64
30.57
31.44
32.19
34.24
35.69
32.70
33.41
34.56
19.36
34.24
32.45
39
28.99
FCF margin%
21.91
20.17
19.39
21.84
24.53
22.87
20.23
18.58
17.62
17.17
26.02
18.58
20.20
17
1.628
FCF / Net incomex
2.518
2.357
2.480
2.390
2.392
2.366
2.196
2.186
2.127
1.997
1.165
2.186
2.361
24
21.16
ROIC%
4.10
4.71
4.68
5.10
7.75
10.42
7.73
8.37
10.36
11.08
16.86
10.36
7.74
70
23.18
Return on equity%
13.32
13.30
14.16
16.66
13.77
11.05
10.03
9.67
7.05
4.46
13.59
9.67
12.17
88
16.17
Return on assets%
9.73
9.96
7.53
4.62
6.93
4.77
3.57
2.32
2.28
2.53
2.94
2.53
4.69
54
12.21
EPS₹
53.64
57.26
63.34
68.50
80.23
80.41
96.62
115.72
112.52
122.61
12.70
8.85%
8.63%
—
27.85
EPS growth%
12.05
11.85
9.49
8.79
10.83
7.96
8.86
8.21
8.30
10.82
7.75
8.30
9.18
58
22.16
Bookvalue per sh₹
87.70
84.26
89.79
92.36
97.75
106.11
118.39
114.84
125.13
144.49
65.39
8.13%
5.07%
—
28.70
FCF per share₹
36.66
36.64
38.97
40.74
49.29
59.72
60.29
67.32
79.58
96.17
57.42
14.31%
9.88%
—
73.95
Dividend per sh₹
21.99
25.06
27.37
29.21
30.87
31.92
35.12
42.43
42.49
44.91
74.44
7.79%
8.04%
—
25.26
Div yield (avg)%
19.09
19.08
20.78
23.52
25.67
24.60
26.42
25.58
27.30
26.66
26.99
26.42
25.09
20
7.60
Payout ratio%
3.06
5.99
5.39
7.81
7.68
6.88
7.64
5.33
6.82
6.03
24.24
6.82
6.42
38
37.25
Shares (diluted)M
45.39
51.99
55.44
55.37
63.32
73.50
75.70
80.50
89.92
86.61
38.63
6.47%
7.21%
58
11.86
Buyback yield%
0.40
0.40
0.40
1.89
2.12
4.91
2.00
3.42
3.49
5.42
12.15
3.49
2.06
95
0.557
D/E ratiox
1.769
1.777
2.017
2.103
2.333
2.321
2.641
3.014
3.344
3.343
1.574
3.014
2.327
84
0.714
Enterprise value₹B
5.659
6.643
7.517
8.707
8.715
10.20
10.84
10.70
10.78
11.80
3.047
6.25%
9.39%
50
3.638
LT debt₹B
4.475
4.417
3.973
4.422
4.124
4.466
4.361
4.917
4.793
4.965
1.481
3.78%
0.90%
41
Revenue
₹3.516B
3.38%
1.00×
Cost of revenue
₹2.461B
3.38%
1.00×
Operating expenses
₹651.1M
3.32%
0.99×
Cash and investments
16.96%
Property and equipment
16.36%
Spread over hurdle
(9.06%)