0.736
Revenue₹B
1.973
2.172
2.336
2.537
2.776
3.045
3.301
3.591
3.812
4.063
0.756
7.91%
8.32%
37
18.66
Revenue growth%
16.99
14.82
14.82
12.53
13.52
12.96
11.67
11.81
11.33
14.12
23.72
11.81
13.24
30
23.40
Gross margin%
11.02
11.74
11.45
10.38
12.72
13.38
13.72
16.16
18.03
18.96
29.86
16.16
13.05
35
20.76
Operating margin%
5.25
7.90
10.87
9.98
10.84
11.50
13.55
15.11
15.57
16.04
9.39
15.11
11.19
18
20.56
Net margin%
23.82
24.02
24.13
21.36
22.50
19.87
21.36
23.74
22.51
20.55
11.41
21.36
22.51
31
12.16
P/E ratio (avg)x
46.06
46.54
45.80
45.48
46.03
54.37
65.03
68.40
66.01
74.71
36.71
66.01
50.46
75
15.53
EV/EBITx
50.19
52.21
59.77
61.11
62.53
74.31
74.55
88.20
106.6
129.4
30.98
88.20
68.42
93
14.62
FCF yield (avg)%
29.52
31.01
30.28
30.09
29.68
31.32
32.85
31.38
33.40
33.11
29.91
32.85
31.17
18
15.36
FCF margin%
20.40
21.79
22.75
25.00
25.03
26.73
25.69
26.57
27.28
26.69
3.14
26.69
25.36
79
1.400
FCF / Net incomex
0.940
0.942
1.008
0.933
1.002
1.101
1.164
1.193
1.100
0.987
1.210
1.101
1.005
60
11.60
ROIC%
24.91
24.59
24.58
23.71
22.25
22.96
23.26
25.92
28.88
26.79
27.86
25.92
24.58
78
15.39
Return on equity%
17.34
16.40
15.93
13.43
11.67
10.49
13.31
12.37
12.14
9.69
27.71
12.14
12.84
27
14.98
Return on assets%
18.51
18.54
17.88
19.90
21.70
23.86
24.56
23.40
23.15
21.27
12.38
23.40
21.48
39
153.54
EPS₹
86.78
87.45
95.82
102.80
107.74
111.01
124.80
123.07
117.00
125.81
160.39
3.15%
3.20%
—
13.30
EPS growth%
23.24
23.92
24.29
24.52
26.01
27.77
30.72
30.57
30.23
29.66
20.08
30.23
26.89
30
173.40
Bookvalue per sh₹
116.69
132.71
140.51
128.50
142.16
151.36
171.22
186.22
169.22
188.86
206.79
5.84%
4.35%
—
163.16
FCF per share₹
77.60
73.21
78.01
82.01
87.95
84.04
81.93
85.23
79.46
86.36
137.47
(0.36%)
1.08%
—
75.12
Dividend per sh₹
99.10
95.89
94.59
100.73
93.12
91.96
105.06
104.44
101.98
102.40
74.83
1.92%
0.14%
—
24.78
Div yield (avg)%
27.47
29.57
26.72
26.99
24.03
23.76
23.15
25.47
25.68
28.18
7.48
25.47
26.20
78
26.87
Payout ratio%
12.03
14.25
14.26
12.53
10.65
9.62
10.83
9.50
10.95
12.51
18.69
10.83
11.49
63
22.52
Shares (diluted)M
45.30
44.63
49.48
49.50
57.38
64.79
74.54
75.66
79.57
79.68
22.49
6.79%
7.06%
24
16.78
Buyback yield%
9.02
7.14
9.83
8.63
7.84
6.75
8.31
5.84
5.54
3.29
20.94
5.84
7.49
64
0.414
D/E ratiox
1.626
1.602
1.791
1.804
1.824
1.880
1.991
1.929
1.832
1.668
1.510
1.880
1.814
94
0.983
Enterprise value₹B
4.544
4.749
5.611
5.479
5.251
5.372
5.587
6.427
7.253
8.538
0.848
10.21%
6.70%
57
5.169
LT debt₹B
5.361
5.752
6.460
7.121
8.088
7.912
9.404
10.68
12.73
13.05
1.554
10.03%
10.52%
58
Revenue
₹4.063B
8.32%
1.00×
Cost of revenue
₹2.844B
8.32%
1.00×
Operating expenses
₹795.2M
8.82%
1.05×
Cash and investments
20.37%
Property and equipment
15.78%
Goodwill & intangibles
14.16%
Spread over hurdle
(6.99%)