1.585
Revenue₹B
0.995
1.066
1.128
1.219
1.296
1.374
1.489
1.634
1.742
1.893
1.701
7.88%
7.65%
29
19.98
Revenue growth%
34.02
36.48
34.20
34.98
33.30
35.27
34.48
36.55
35.11
33.44
15.79
35.11
34.73
49
22.28
Gross margin%
5.98
6.14
3.60
5.48
6.77
5.59
6.08
5.19
4.35
4.57
7.87
5.19
5.53
8
4.05
Operating margin%
13.04
12.78
13.85
12.74
12.98
14.25
15.18
13.14
13.04
13.13
20.90
13.14
13.09
94
24.79
Net margin%
4.02
4.96
2.32
1.55
0.40
0.40
0.40
0.40
0.40
0.40
4.56
0.40
0.40
34
20.86
P/E ratio (avg)x
5.374
5.393
5.736
5.267
5.443
5.754
5.992
6.493
6.209
6.513
35.06
6.209
5.745
91
31.76
EV/EBITx
26.30
29.32
30.83
31.71
34.31
38.38
39.83
42.50
49.77
57.98
35.27
42.50
36.35
74
11.15
FCF yield (avg)%
29.70
27.11
29.37
32.24
30.36
31.13
30.16
32.27
32.09
34.55
4.23
32.09
30.75
15
10.56
FCF margin%
5.34
4.42
1.80
0.40
0.40
0.40
0.58
2.69
5.00
4.72
26.60
2.69
2.24
92
0.485
FCF / Net incomex
0.177
0.179
0.168
0.171
0.187
0.196
0.191
0.184
0.171
0.187
1.573
0.187
0.181
92
21.29
ROIC%
6.64
4.95
6.75
4.24
3.04
0.40
0.80
0.40
0.40
0.40
26.67
0.40
1.92
25
4.80
Return on equity%
3.14
2.44
0.76
3.63
6.44
7.28
6.47
3.70
1.80
1.13
13.06
3.70
3.38
38
13.65
Return on assets%
29.83
28.71
29.26
31.84
34.83
32.65
35.59
35.59
35.96
34.92
18.45
35.59
33.74
82
35.65
EPS₹
110.21
120.41
121.17
131.61
128.61
128.70
138.21
157.10
173.11
189.34
37.82
8.04%
5.10%
—
6.47
EPS growth%
5.57
2.89
3.02
3.84
1.18
0.40
0.40
1.26
1.66
0.66
3.96
0.66
1.46
37
83.42
Bookvalue per sh₹
49.95
52.56
49.46
45.17
45.11
42.51
48.43
45.73
49.03
55.95
75.85
4.40%
2.20%
—
14.87
FCF per share₹
48.00
50.86
55.22
57.71
65.55
65.33
76.21
83.91
92.48
94.95
13.31
7.69%
7.44%
—
66.56
Dividend per sh₹
68.25
71.83
81.21
83.80
97.48
94.86
100.81
100.65
105.91
117.73
55.90
3.85%
5.69%
—
15.91
Div yield (avg)%
5.31
8.29
5.64
7.59
6.71
5.70
2.86
5.61
7.39
9.47
25.36
5.70
6.21
59
21.09
Payout ratio%
1.20
0.40
1.48
2.10
0.65
0.40
1.80
2.21
1.24
2.52
25.76
1.80
1.36
42
15.57
Shares (diluted)M
11.91
10.36
9.584
9.224
8.604
7.535
7.030
6.933
6.611
6.088
15.45
(6.68%)
(6.02%)
9
16.17
Buyback yield%
34.54
36.68
39.25
42.11
42.85
43.27
44.86
44.73
42.44
44.72
24.21
44.72
42.64
43
0.450
D/E ratiox
0.685
0.718
0.775
0.811
0.869
0.804
0.759
0.865
0.832
0.868
0.331
0.832
0.808
34
0.325
Enterprise value₹B
0.584
0.614
0.619
0.713
0.757
0.898
0.881
1.035
1.187
1.442
1.315
13.77%
10.20%
9
738.1
LT debt₹M
830.2
789.5
856.4
815.2
739.2
731.5
712.4
702.3
720.5
669.2
364.8
(1.97%)
(1.31%)
34
Revenue
₹1.893B
7.65%
1.00×
Cost of revenue
₹1.325B
7.65%
1.00×
Operating expenses
₹388.3M
7.55%
0.99×
Goodwill & intangibles
15.72%
Cash and investments
15.51%