1.437
Revenue₹B
6.427
6.924
7.594
8.045
8.860
9.391
9.961
10.99
12.12
12.94
1.601
7.87%
8.30%
29
7.78
Revenue growth%
27.61
28.32
30.27
30.51
31.77
29.43
31.29
29.07
31.23
31.15
28.27
31.15
30.39
48
18.54
Gross margin%
18.47
21.47
23.86
22.47
19.49
19.41
16.62
19.26
21.17
21.34
5.77
19.41
20.33
10
8.70
Operating margin%
16.26
15.30
15.94
18.80
17.85
20.35
18.13
19.58
19.18
21.96
15.43
19.58
18.47
62
19.95
Net margin%
20.48
19.17
21.55
20.33
21.45
19.39
22.36
20.37
17.76
17.92
5.38
19.39
20.35
23
31.25
P/E ratio (avg)x
20.48
18.58
16.90
18.55
18.52
18.67
17.14
17.86
19.62
20.54
7.066
18.67
18.57
74
36.32
EV/EBITx
44.04
42.48
48.73
52.94
51.07
53.08
51.13
53.28
51.98
57.61
9.336
53.08
51.56
64
12.64
FCF yield (avg)%
5.68
7.94
5.07
6.53
6.44
8.34
8.61
10.74
13.41
15.75
7.37
10.74
8.14
22
20.33
FCF margin%
18.72
15.93
17.71
16.34
14.07
15.87
14.60
15.35
13.13
14.17
14.05
14.60
15.61
27
0.169
FCF / Net incomex
1.100
1.064
1.168
1.117
1.177
1.171
1.343
1.429
1.331
1.330
1.711
1.331
1.174
28
7.26
ROIC%
16.72
14.51
14.42
17.36
19.44
22.01
20.43
21.07
19.09
21.21
26.50
21.07
19.26
94
9.21
Return on equity%
7.37
7.27
9.85
11.66
12.19
10.59
8.40
8.90
11.45
10.76
23.74
10.59
10.22
61
27.21
Return on assets%
2.70
4.96
3.37
3.72
2.47
3.02
4.36
4.97
7.27
7.77
26.22
4.97
4.04
23
13.19
EPS₹
18.88
21.81
25.74
29.78
31.71
31.33
33.22
32.71
31.69
34.83
13.53
1.89%
6.72%
—
14.16
EPS growth%
10.00
8.35
7.82
6.32
4.27
4.39
2.38
4.22
4.07
1.23
29.87
4.07
4.33
10
10.53
Bookvalue per sh₹
6.26
7.56
9.06
9.82
11.43
12.96
13.35
16.05
19.09
22.92
5.47
14.92%
15.36%
—
9.73
FCF per share₹
13.93
15.41
14.12
15.58
15.98
17.00
17.71
16.27
16.73
18.06
6.40
2.47%
1.82%
—
12.19
Dividend per sh₹
18.93
21.71
22.14
25.59
27.10
25.59
26.72
27.18
31.32
34.30
6.51
4.82%
7.22%
—
27.25
Div yield (avg)%
17.81
18.28
17.75
20.37
23.07
21.26
21.83
20.49
20.14
20.30
17.35
20.49
20.34
37
4.42
Payout ratio%
5.19
2.33
0.79
2.60
1.04
1.66
4.18
1.28
0.40
0.48
3.12
1.28
1.47
67
220.5
Shares (diluted)M
252.2
271.3
255.8
279.1
252.9
230.6
210.1
211.1
200.0
198.4
213.6
(4.74%)
(2.97%)
71
21.87
Buyback yield%
18.02
20.56
18.48
15.57
15.46
13.80
13.24
13.21
11.39
10.31
13.51
13.21
14.63
29
1.739
D/E ratiox
0.945
0.816
0.791
0.785
0.815
0.724
0.746
0.669
0.723
0.692
1.627
0.723
0.765
16
6.098
Enterprise value₹B
2.380
2.418
2.358
2.428
2.265
2.026
2.171
2.184
2.098
2.245
2.484
(0.17%)
0.29%
87
6.075
LT debt₹B
8.457
8.998
9.135
8.802
9.291
10.25
11.09
13.13
15.35
15.31
11.07
10.50%
6.89%
57
Revenue
₹12.94B
8.30%
1.00×
Cost of revenue
₹6.837B
8.22%
0.99×
Operating expenses
₹1.811B
8.70%
1.04×
Goodwill & intangibles
17.83%