2.420
Revenue₹B
1.434
1.465
1.555
1.624
1.713
1.791
1.909
1.966
2.062
2.171
2.511
4.85%
4.57%
31
26.05
Revenue growth%
12.22
11.92
13.88
12.90
11.18
9.75
11.69
13.06
15.57
15.31
12.42
13.06
12.56
55
22.87
Gross margin%
2.93
5.30
2.89
0.40
2.91
1.08
1.83
3.37
5.58
4.54
24.58
3.37
2.92
17
25.95
Operating margin%
17.58
18.25
18.03
18.40
20.28
17.56
20.36
17.49
20.14
17.74
28.75
17.74
18.14
71
20.38
Net margin%
17.47
16.29
14.82
13.71
12.55
9.83
10.95
8.35
9.28
6.85
28.86
9.28
11.75
24
19.30
P/E ratio (avg)x
54.37
56.98
67.16
68.92
81.00
84.54
101.0
119.0
122.2
126.1
21.34
119.0
82.77
29
18.78
EV/EBITx
34.06
32.92
35.78
33.91
34.22
31.23
29.44
27.55
29.45
31.16
31.73
29.45
32.07
8
23.11
FCF yield (avg)%
1.67
0.51
1.57
0.40
0.52
0.40
1.00
0.40
0.40
0.54
7.10
0.40
0.51
86
22.26
FCF margin%
13.21
15.76
16.73
16.35
17.42
18.70
19.57
16.70
16.98
14.51
25.80
16.98
16.71
22
1.131
FCF / Net incomex
1.631
1.756
1.840
1.840
1.778
1.852
2.027
2.015
2.017
1.921
0.229
2.015
1.846
42
19.83
ROIC%
24.28
25.29
25.57
23.52
25.44
28.28
26.44
24.56
22.00
23.75
25.74
24.56
24.92
82
10.00
Return on equity%
3.39
6.21
8.14
6.13
6.00
6.87
9.31
11.16
10.79
10.94
25.76
10.79
7.50
53
13.54
Return on assets%
28.18
27.97
30.75
33.40
33.38
34.24
33.04
31.58
32.83
34.11
8.30
33.04
32.93
6
5.38
EPS₹
1.84
1.85
1.94
2.10
1.96
1.82
1.63
1.61
1.60
1.80
5.88
(1.71%)
0.47%
—
4.02
EPS growth%
19.99
19.28
16.38
14.99
17.00
16.62
17.06
14.50
12.50
11.19
26.36
14.50
16.50
65
11.24
Bookvalue per sh₹
11.71
11.31
12.57
14.67
14.61
16.27
19.39
21.49
22.78
24.37
9.63
10.78%
8.30%
—
6.80
FCF per share₹
8.93
10.13
9.62
9.77
10.95
11.73
12.34
12.92
12.82
13.33
3.35
4.03%
5.85%
—
1.94
Dividend per sh₹
2.30
2.28
2.21
2.10
1.93
1.95
1.77
1.85
1.92
2.02
11.14
0.95%
(0.95%)
—
10.52
Div yield (avg)%
23.70
22.34
23.68
21.20
22.49
22.70
23.91
22.54
20.60
20.78
10.40
22.54
22.51
87
17.79
Payout ratio%
24.22
22.46
22.17
19.60
19.82
19.33
21.41
22.72
25.00
22.64
28.84
22.64
22.32
32
87.09
Shares (diluted)M
122.4
143.6
144.3
169.5
173.2
183.9
193.2
216.0
233.7
227.3
84.52
5.59%
7.98%
17
6.76
Buyback yield%
9.84
10.44
9.88
6.93
4.00
3.59
3.86
3.37
5.88
5.00
19.51
3.86
5.44
52
0.129
D/E ratiox
1.218
1.170
1.247
1.331
1.424
1.313
1.234
1.241
1.144
1.139
1.561
1.234
1.238
16
1.134
Enterprise value₹B
0.372
0.382
0.354
0.346
0.390
0.361
0.403
0.397
0.389
0.357
1.596
(1.72%)
(1.32%)
68
2.324
LT debt₹B
1.027
0.986
0.958
1.089
1.225
1.296
1.255
1.486
1.627
1.565
1.117
5.02%
5.80%
51
Revenue
₹2.171B
4.57%
1.00×
Cost of revenue
₹1.108B
4.85%
1.03×
Operating expenses
₹457.7M
3.94%
0.94×
Cash and investments
15.39%
Property and equipment
14.47%
Spread over hurdle
(4.84%)