5.729
Revenue₹B
8.746
8.937
9.031
9.400
9.610
9.830
10.28
10.64
11.04
11.33
6.186
3.35%
2.75%
36
2.79
Revenue growth%
13.58
14.54
14.34
17.11
18.98
19.85
22.63
25.48
25.91
26.33
9.87
25.48
19.41
19
6.22
Gross margin%
31.61
29.45
28.18
25.86
23.48
25.70
22.82
22.90
25.52
24.23
2.48
24.23
25.61
85
11.52
Operating margin%
17.62
20.53
23.14
24.87
26.43
26.16
25.52
24.88
27.50
30.05
16.62
26.16
25.20
50
14.12
Net margin%
5.07
5.00
3.75
2.26
0.40
0.40
0.40
1.50
0.40
2.65
8.66
0.40
1.88
87
7.178
P/E ratio (avg)x
36.54
42.18
45.42
43.04
44.83
42.10
44.63
47.78
48.45
55.39
21.12
47.78
44.73
75
19.84
EV/EBITx
35.72
39.62
35.95
33.67
30.11
33.81
31.29
29.81
30.14
31.86
20.38
31.29
32.76
39
17.15
FCF yield (avg)%
28.40
28.20
26.88
29.69
30.66
33.38
33.16
33.50
32.93
35.89
6.34
33.38
31.80
51
4.66
FCF margin%
31.06
31.09
28.41
26.49
24.31
23.46
24.18
21.96
22.68
24.59
23.98
23.46
24.45
75
1.728
FCF / Net incomex
1.401
1.611
1.633
1.880
2.190
2.254
2.540
2.747
2.748
2.788
0.973
2.747
2.222
40
20.17
ROIC%
12.20
13.45
14.08
14.19
14.78
13.63
11.21
9.76
10.66
8.54
9.86
10.66
12.83
49
26.47
Return on equity%
1.54
2.26
3.97
5.71
8.42
7.45
5.03
4.53
6.16
7.18
28.08
6.16
5.37
8
9.28
Return on assets%
13.77
15.55
14.29
13.40
11.85
12.57
13.93
15.56
17.49
16.61
13.80
15.56
14.11
12
155.12
EPS₹
340.35
319.74
330.58
362.82
401.21
377.23
411.28
472.31
540.63
575.75
171.93
7.49%
5.97%
—
23.29
EPS growth%
25.85
24.81
23.25
25.67
27.15
28.72
30.85
30.81
33.45
35.68
6.15
30.85
27.94
69
109.98
Bookvalue per sh₹
203.01
188.24
211.48
199.32
185.46
188.52
170.61
184.69
166.72
166.10
94.72
(2.18%)
(2.80%)
—
240.18
FCF per share₹
150.07
164.85
164.50
174.04
174.35
201.71
200.09
219.00
238.81
275.24
238.37
9.56%
7.26%
—
251.22
Dividend per sh₹
202.05
225.22
243.06
241.96
242.10
276.14
319.25
370.70
382.02
403.67
273.13
10.77%
7.44%
—
27.34
Div yield (avg)%
18.29
19.54
20.24
18.17
19.77
19.75
17.96
19.73
22.29
20.18
3.26
19.75
19.74
10
14.11
Payout ratio%
4.70
3.95
6.70
8.18
9.75
9.02
10.85
9.03
8.39
10.88
6.98
9.03
8.70
70
16.93
Shares (diluted)M
32.84
36.15
41.50
44.87
44.65
51.70
56.57
55.01
55.98
59.46
16.80
5.90%
7.09%
89
3.24
Buyback yield%
31.49
32.91
35.12
34.07
35.96
37.84
36.38
38.72
41.19
42.69
13.57
38.72
36.17
7
1.459
D/E ratiox
2.067
2.096
2.294
2.702
2.859
2.938
2.996
3.111
3.057
3.037
1.463
3.037
2.899
28
1.414
Enterprise value₹B
0.659
0.562
0.507
0.455
0.435
0.372
0.324
0.317
0.308
0.313
3.153
(6.36%)
(7.03%)
52
7.929
LT debt₹B
2.473
2.252
2.378
2.359
2.550
2.384
2.228
2.143
2.162
2.026
7.972
(4.49%)
(1.67%)
54
Revenue
₹11.33B
2.75%
1.00×
Cost of revenue
₹6.862B
2.64%
0.99×
Operating expenses
₹1.804B
2.92%
1.02×
Cash and investments
19.71%
Spread over hurdle
22.71%