477.1
Revenue₹B
549.5
574.0
619.2
658.6
700.6
760.4
819.0
858.6
938.9
992.2
505.4
7.21%
6.76%
41
7.65
Revenue growth%
15.25
15.34
18.25
16.69
13.94
14.56
16.72
13.86
14.84
13.81
12.38
14.56
15.04
70
29.38
Gross margin%
9.63
8.67
10.96
8.72
7.93
10.26
13.23
11.38
9.15
11.48
28.04
11.38
9.94
30
14.38
Operating margin%
20.86
17.95
15.01
17.91
17.30
16.50
17.37
15.98
16.38
19.26
7.75
16.50
17.33
37
20.94
Net margin%
5.82
8.50
6.29
6.60
9.04
10.19
9.31
6.67
6.23
5.42
26.20
6.67
6.64
15
31.49
P/E ratio (avg)x
30.29
31.36
30.45
32.53
32.19
35.37
39.61
42.15
39.68
41.21
28.81
39.68
33.95
21
21.61
EV/EBITx
53.15
56.11
53.34
60.98
68.85
64.94
63.53
63.28
73.81
71.98
37.27
64.94
63.40
65
6.90
FCF yield (avg)%
12.41
11.28
14.10
16.53
18.95
17.35
19.87
18.78
18.26
15.35
4.30
18.26
16.94
61
27.93
FCF margin%
20.74
19.96
17.17
16.44
14.43
13.52
15.17
13.78
14.23
14.11
20.06
14.11
14.80
62
0.883
FCF / Net incomex
0.304
0.309
0.305
0.318
0.313
0.360
0.366
0.423
0.456
0.494
1.495
0.423
0.339
40
26.47
ROIC%
8.10
10.07
8.41
10.59
11.35
11.14
14.09
11.94
10.65
10.77
27.21
11.14
10.71
29
15.34
Return on equity%
10.90
9.13
10.75
13.75
13.65
14.86
15.27
16.98
19.96
21.03
24.23
16.98
14.31
47
27.34
Return on assets%
9.93
9.38
10.22
8.58
10.18
12.77
13.58
12.45
10.75
8.31
21.90
12.45
10.20
30
1,600
EPS₹
1,514
1,334
1,163
1,181
1,231
1,214
1,264
1,225
1,336
1,280
1,653
0.77%
(1.71%)
—
24.89
EPS growth%
20.06
21.55
22.91
20.84
18.02
17.25
18.37
17.45
14.65
17.41
9.94
17.41
18.20
51
1,714
Bookvalue per sh₹
622.41
621.86
614.97
599.05
639.67
665.30
711.48
675.82
650.89
691.19
334.24
1.56%
0.55%
—
2,012
FCF per share₹
892.47
913.21
1,002
1,105
1,157
1,142
1,134
1,194
1,094
1,065
2,204
(1.63%)
1.63%
—
2,230
Dividend per sh₹
2,227
2,408
2,760
3,029
2,848
2,743
3,092
3,482
4,032
4,084
1,143
7.48%
6.16%
—
25.22
Div yield (avg)%
23.27
23.22
20.34
22.73
23.46
21.10
21.81
19.97
21.63
19.16
9.85
21.10
21.72
53
21.27
Payout ratio%
22.05
19.65
17.78
18.64
18.11
19.57
21.77
20.68
20.49
21.24
3.27
20.68
20.07
90
92.20
Shares (diluted)M
130.6
142.6
163.3
157.6
155.7
167.4
169.8
159.2
151.3
171.5
88.92
1.95%
3.53%
39
14.11
Buyback yield%
1.45
2.70
0.40
1.84
0.40
0.40
1.29
0.40
0.40
0.71
13.77
0.40
0.56
52
0.588
D/E ratiox
0.921
0.853
0.891
0.843
0.854
0.898
0.824
0.789
0.692
0.639
1.483
0.789
0.848
21
241.0
Enterprise value₹B
811.8
833.1
929.3
1,108
1,284
1,368
1,529
1,828
1,878
2,110
324.3
10.44%
11.52%
29
131.0
LT debt₹B
468.3
472.8
456.8
449.9
506.8
565.1
599.6
659.8
678.5
726.9
84.38
7.48%
4.84%
10
Revenue
₹992.2B
6.76%
1.00×
Cost of revenue
₹678.3B
6.51%
0.98×
Operating expenses
₹138.1B
7.90%
1.11×
Cash and investments
16.19%