0.412
Revenue₹B
1.038
1.083
1.173
1.242
1.306
1.377
1.490
1.558
1.628
1.747
0.420
5.99%
5.96%
85
29.58
Revenue growth%
26.60
24.09
26.06
28.19
30.24
30.50
30.41
32.50
32.38
33.40
26.95
32.38
30.32
71
19.09
Gross margin%
17.02
18.09
18.53
20.41
21.75
21.39
23.88
21.76
21.41
21.64
19.17
21.64
21.40
46
9.87
Operating margin%
18.28
19.59
22.16
20.30
19.42
20.44
18.04
18.88
19.30
20.13
21.13
19.30
19.51
23
14.34
Net margin%
9.97
9.75
10.16
10.65
13.45
10.61
11.94
11.71
10.54
12.34
14.52
11.71
10.63
70
33.03
P/E ratio (avg)x
28.48
27.28
29.67
31.63
35.05
39.93
46.51
44.16
51.12
56.26
16.11
46.51
37.49
41
30.59
EV/EBITx
52.47
51.36
55.89
56.53
66.92
68.00
76.38
88.21
101.8
113.1
33.46
88.21
67.46
80
25.17
FCF yield (avg)%
0.40
3.21
3.27
4.22
2.78
0.40
1.36
3.89
6.75
4.41
13.56
3.89
3.24
22
6.77
FCF margin%
31.93
29.39
29.46
28.25
26.63
25.52
27.12
27.90
30.74
32.89
3.98
27.90
28.82
65
1.191
FCF / Net incomex
0.811
0.759
0.885
0.899
0.961
1.024
1.067
1.051
1.137
1.213
0.697
1.067
0.993
41
6.77
ROIC%
17.26
19.48
20.97
23.04
22.75
22.90
25.02
25.45
27.28
26.58
29.54
25.45
22.97
61
14.22
Return on equity%
10.28
11.30
12.26
12.48
12.85
13.76
15.29
14.57
14.35
15.90
10.04
14.57
13.30
36
4.30
Return on assets%
23.68
25.92
25.31
25.55
28.33
28.13
27.41
28.65
30.35
33.18
4.63
28.65
27.77
7
27.85
EPS₹
28.98
28.92
33.48
36.57
41.86
44.96
50.82
49.75
57.14
62.58
30.18
8.37%
8.34%
—
24.76
EPS growth%
30.08
31.02
33.71
35.96
35.42
35.58
37.86
38.22
36.42
34.37
3.19
36.42
35.50
11
19.82
Bookvalue per sh₹
27.81
28.33
28.70
26.37
29.00
30.88
32.06
31.09
29.22
28.39
7.74
(0.43%)
1.23%
—
14.97
FCF per share₹
45.11
45.02
50.98
55.98
65.44
69.85
66.66
74.05
77.19
83.78
16.69
5.07%
8.00%
—
4.93
Dividend per sh₹
22.63
24.62
23.72
25.26
26.75
28.97
29.37
29.51
30.99
28.87
14.35
1.54%
1.44%
—
10.52
Div yield (avg)%
15.73
15.38
15.26
13.50
13.64
13.27
16.25
18.35
18.44
16.38
19.77
16.38
15.56
20
29.72
Payout ratio%
31.26
32.76
30.83
30.05
27.07
25.04
22.82
21.81
21.25
20.79
6.94
21.81
26.05
43
22.22
Shares (diluted)M
24.72
23.80
21.23
18.72
20.81
23.03
24.95
22.11
24.16
22.75
22.48
1.80%
(0.14%)
17
15.90
Buyback yield%
23.91
22.98
25.09
22.92
25.65
25.30
22.87
25.30
27.45
25.77
29.72
25.30
25.19
81
1.658
D/E ratiox
0.760
0.772
0.692
0.644
0.593
0.644
0.684
0.715
0.675
0.692
1.400
0.684
0.688
49
0.482
Enterprise value₹B
1.128
1.274
1.421
1.500
1.632
1.856
2.025
2.438
2.969
3.573
0.605
16.96%
13.93%
91
1.441
LT debt₹B
1.709
1.977
1.900
2.101
2.184
2.451
2.903
3.124
3.628
3.605
1.707
10.55%
9.47%
16
Revenue
₹1.747B
5.96%
1.00×
Cost of revenue
₹977.2M
5.86%
0.99×
Operating expenses
₹260.4M
6.71%
1.07×
Cash and investments
21.15%
Property and equipment
17.05%