1.055
Revenue₹B
5.805
5.883
6.135
6.261
6.302
6.540
6.854
6.957
7.301
7.621
1.113
3.88%
3.13%
41
18.22
Revenue growth%
3.64
6.52
5.75
4.52
6.08
6.57
4.84
5.18
7.03
6.62
15.43
6.57
5.92
59
26.30
Gross margin%
4.41
1.65
1.67
3.34
4.95
4.33
5.64
4.19
2.94
0.71
8.59
4.19
3.76
60
16.10
Operating margin%
0.56
0.40
1.48
0.40
1.59
2.08
4.99
7.66
5.76
4.82
16.16
4.99
1.84
86
21.86
Net margin%
31.23
31.12
31.48
30.40
29.71
31.41
32.92
32.00
32.65
33.68
4.69
32.65
31.45
47
22.23
P/E ratio (avg)x
17.04
20.12
23.14
25.72
25.82
29.75
28.56
33.30
33.43
34.91
29.05
33.30
27.19
41
32.05
EV/EBITx
50.53
48.04
53.50
61.89
59.63
60.25
65.01
65.22
72.20
71.70
32.66
65.22
61.07
57
9.38
FCF yield (avg)%
16.29
13.91
11.86
13.01
12.59
10.59
10.11
12.94
13.08
12.10
10.57
12.10
12.76
65
6.20
FCF margin%
13.20
13.75
12.54
10.57
12.43
14.54
16.10
14.32
16.23
16.90
8.75
16.10
14.03
13
0.627
FCF / Net incomex
1.065
1.057
1.199
1.373
1.312
1.413
1.378
1.606
1.752
1.781
0.145
1.606
1.376
15
12.13
ROIC%
24.33
24.39
26.79
28.89
28.06
29.89
32.12
29.90
29.77
29.69
15.86
29.89
29.29
31
16.92
Return on equity%
0.40
0.45
1.66
0.78
0.40
0.40
2.71
5.21
3.62
1.48
4.34
2.71
1.13
79
3.59
Return on assets%
36.89
36.96
38.82
37.28
37.06
37.81
40.51
39.74
42.27
42.22
8.91
40.51
38.32
20
9.27
EPS₹
4.06
3.95
4.21
4.30
4.88
5.05
5.01
4.66
4.48
4.89
9.66
0.04%
2.17%
—
28.00
EPS growth%
16.21
19.17
17.27
18.30
15.80
14.44
16.25
18.62
18.43
18.97
11.98
18.43
17.79
23
22.15
Bookvalue per sh₹
22.48
25.20
26.83
30.68
31.38
32.86
37.50
39.50
41.13
46.13
22.85
8.01%
7.07%
—
10.91
FCF per share₹
9.74
9.93
9.98
10.32
10.96
11.29
12.32
12.64
11.01
10.01
3.66
(1.79%)
(0.21%)
—
16.08
Dividend per sh₹
18.16
18.47
20.91
23.68
23.49
26.70
31.03
30.71
32.40
35.27
12.56
8.47%
8.55%
—
22.49
Div yield (avg)%
29.52
30.02
30.16
27.84
25.31
24.15
21.31
21.99
19.05
16.84
8.95
21.31
24.73
70
9.31
Payout ratio%
13.15
14.58
15.15
14.22
15.62
13.27
10.53
11.69
13.50
11.03
27.25
11.69
13.39
35
147.1
Shares (diluted)M
167.4
166.5
170.3
188.7
194.9
187.7
174.2
160.9
159.7
145.1
147.2
(5.72%)
(0.51%)
35
11.56
Buyback yield%
4.72
7.57
10.46
7.91
6.10
5.84
7.26
6.34
6.87
6.76
3.55
6.76
6.81
84
1.281
D/E ratiox
0.290
0.284
0.281
0.260
0.268
0.296
0.285
0.299
0.333
0.354
0.293
0.299
0.287
39
6.773
Enterprise value₹B
4.774
4.876
5.595
6.602
6.751
6.765
6.597
6.896
7.018
8.073
7.525
3.64%
6.80%
29
4.647
LT debt₹B
6.419
6.162
6.496
7.111
6.912
6.590
6.118
6.351
6.170
6.590
6.732
(0.95%)
0.78%
71
Revenue
₹7.621B
3.13%
1.00×
Cost of revenue
₹4.674B
3.21%
1.01×
Operating expenses
₹1.742B
3.20%
1.01×
Cash and investments
19.67%
Goodwill & intangibles
18.89%