27.36
Revenue₹B
33.98
34.28
36.16
37.27
38.21
39.66
40.88
41.67
43.06
44.38
30.38
3.04%
2.86%
9
7.70
Revenue growth%
26.37
26.09
24.47
23.16
25.63
28.34
28.39
31.15
32.17
31.07
28.53
31.07
27.35
18
13.69
Gross margin%
21.05
22.67
23.16
20.58
20.60
19.37
18.15
18.35
18.88
16.79
28.99
18.35
19.97
19
12.87
Operating margin%
26.28
23.76
24.64
23.57
24.00
21.00
20.67
18.22
18.54
20.00
11.59
20.00
22.29
37
11.92
Net margin%
5.26
3.99
3.30
5.06
5.79
5.70
7.59
9.01
11.52
11.33
22.31
9.01
5.75
63
25.42
P/E ratio (avg)x
24.34
28.83
30.25
29.92
33.10
39.83
40.03
44.60
45.62
53.64
29.36
44.60
36.47
11
35.61
EV/EBITx
15.96
14.49
15.93
15.60
14.25
14.92
13.43
12.25
13.34
13.43
37.63
13.43
14.37
83
16.50
FCF yield (avg)%
21.87
21.69
22.66
22.42
22.96
23.66
22.63
25.61
24.80
25.03
12.86
24.80
22.81
86
17.17
FCF margin%
22.95
21.24
21.65
21.87
21.32
23.00
23.45
21.71
21.06
20.46
10.92
21.71
21.68
59
1.762
FCF / Net incomex
1.777
1.851
2.241
2.696
2.810
3.310
3.407
3.781
4.324
4.466
0.770
3.781
3.060
13
26.55
ROIC%
15.04
12.80
13.52
15.56
18.22
15.81
16.00
17.33
17.14
16.00
18.05
16.00
15.90
35
29.72
Return on equity%
9.94
8.05
8.67
9.60
8.39
6.84
7.98
5.49
2.94
5.09
12.67
5.49
8.01
79
9.86
Return on assets%
23.23
22.25
22.99
21.78
24.34
26.88
27.07
25.70
23.36
23.32
18.35
25.70
23.34
94
235.52
EPS₹
129.17
132.09
155.24
161.91
188.29
186.34
188.82
183.51
187.59
186.09
245.09
(0.24%)
4.53%
—
20.69
EPS growth%
2.78
0.73
3.29
5.77
6.12
7.99
6.01
5.59
7.19
7.12
14.56
7.12
5.89
7
193.81
Bookvalue per sh₹
281.76
313.36
306.72
322.66
341.71
357.98
326.69
339.49
335.77
310.19
266.55
(1.92%)
0.33%
—
263.91
FCF per share₹
220.24
219.64
237.46
221.85
208.79
224.13
240.05
236.03
272.66
281.64
199.97
6.17%
2.29%
—
94.45
Dividend per sh₹
258.20
270.89
288.22
321.67
370.61
432.89
487.46
532.64
632.77
718.68
105.57
14.16%
10.62%
—
21.25
Div yield (avg)%
23.37
26.22
24.94
22.76
25.43
26.48
27.37
28.55
27.08
27.22
3.34
27.22
26.35
73
9.35
Payout ratio%
32.97
32.59
35.04
33.23
34.05
33.72
30.94
32.39
32.76
29.96
6.22
32.39
32.87
94
116.1
Shares (diluted)M
105.4
90.90
93.99
96.23
99.90
99.47
98.75
93.12
83.79
74.23
116.2
(5.77%)
(2.67%)
11
3.19
Buyback yield%
9.54
11.96
12.70
14.61
15.40
15.51
16.45
17.05
16.80
16.38
26.48
16.45
15.45
56
0.352
D/E ratiox
1.253
1.268
1.208
1.134
1.129
1.175
1.182
1.282
1.400
1.483
0.478
1.282
1.230
67
6.231
Enterprise value₹B
74.42
74.92
76.74
88.80
91.38
87.48
99.36
112.1
119.1
115.6
43.61
4.81%
4.62%
29
4.582
LT debt₹B
30.55
31.00
34.33
36.01
33.58
31.80
28.95
26.45
28.33
28.75
31.79
(3.06%)
(0.36%)
19
Revenue
₹44.38B
2.86%
1.00×
Cost of revenue
₹23.25B
2.56%
0.97×
Operating expenses
₹5.823B
3.17%
1.03×
Cash and investments
20.06%
Property and equipment
17.10%
Goodwill & intangibles
15.68%