2.900
Revenue₹B
3.110
3.157
3.278
3.272
3.396
3.511
3.622
3.774
3.882
3.974
3.118
3.19%
2.78%
14
2.33
Revenue growth%
9.32
7.80
6.93
6.39
5.67
5.24
6.75
3.85
4.17
5.71
3.16
5.24
6.05
32
25.68
Gross margin%
23.95
21.05
20.82
20.15
19.32
22.11
22.61
21.33
21.12
22.02
16.30
22.02
21.22
87
19.47
Operating margin%
1.32
2.45
0.88
0.98
0.40
0.40
1.60
4.58
5.57
5.65
27.34
4.58
1.46
48
2.14
Net margin%
28.21
26.34
25.02
27.41
29.50
31.35
29.92
32.04
34.42
34.58
28.12
32.04
29.71
13
33.12
P/E ratio (avg)x
8.490
7.530
7.757
7.061
6.620
5.869
6.137
5.474
5.454
5.065
36.28
5.474
6.379
8
6.506
EV/EBITx
12.87
12.33
12.20
12.90
13.46
12.25
13.21
11.91
13.43
14.79
14.73
13.21
12.88
26
12.21
FCF yield (avg)%
32.00
31.34
33.17
32.87
35.76
35.25
35.57
38.48
36.39
38.60
13.33
36.39
35.41
35
22.99
FCF margin%
31.94
31.15
30.32
27.73
28.47
27.12
26.97
29.92
31.10
33.84
28.21
29.92
30.12
33
1.739
FCF / Net incomex
1.587
1.797
1.910
2.038
2.367
2.355
2.422
2.814
2.988
3.248
0.443
2.814
2.361
71
20.03
ROIC%
1.92
3.79
5.23
6.43
8.46
7.91
10.51
12.18
10.45
9.99
16.78
10.45
8.18
42
15.18
Return on equity%
23.98
21.72
22.11
24.17
27.03
27.66
30.34
32.94
34.57
36.85
18.46
32.94
27.35
63
19.47
Return on assets%
17.82
19.64
16.96
15.86
18.57
18.51
15.84
15.36
15.83
15.01
13.80
15.83
16.41
93
99.28
EPS₹
52.68
53.30
62.36
60.53
58.35
68.00
71.40
70.24
75.89
74.44
107.26
4.99%
3.34%
—
29.88
EPS growth%
24.44
25.30
27.69
29.34
28.31
28.49
26.92
25.99
24.94
22.57
16.61
25.99
26.45
26
91.65
Bookvalue per sh₹
120.13
119.73
128.06
138.12
131.77
125.32
120.17
121.92
118.29
135.36
64.63
0.54%
1.29%
—
82.96
FCF per share₹
22.44
21.98
21.04
23.30
23.23
22.76
21.67
24.07
23.29
25.56
79.12
1.93%
0.63%
—
35.29
Dividend per sh₹
133.40
131.44
144.61
165.96
155.02
152.11
177.85
189.09
207.76
204.87
44.16
5.74%
4.74%
—
28.00
Div yield (avg)%
2.85
4.51
1.64
0.40
3.17
1.21
2.29
2.15
0.40
0.75
14.42
1.21
1.90
78
2.69
Payout ratio%
22.44
20.73
19.62
22.22
21.79
21.46
22.52
20.76
22.66
20.41
9.32
21.46
21.62
65
10.89
Shares (diluted)M
9.640
9.304
8.646
9.347
8.911
8.380
9.365
10.11
9.895
9.653
11.10
1.61%
(0.91%)
75
23.94
Buyback yield%
18.61
16.43
14.78
15.17
15.87
13.47
15.29
16.02
18.99
17.67
21.39
16.02
15.94
54
0.869
D/E ratiox
0.170
0.165
0.161
0.143
0.149
0.161
0.154
0.165
0.148
0.161
0.215
0.161
0.161
59
2.231
Enterprise value₹B
3.493
4.162
4.125
4.700
5.178
5.472
5.245
5.395
6.231
6.370
2.018
4.23%
6.40%
36
3.149
LT debt₹B
2.589
2.339
2.058
1.984
1.736
1.802
1.839
1.659
1.719
1.595
2.473
(1.68%)
(5.30%)
34
Revenue
₹3.974B
2.78%
1.00×
Cost of revenue
₹1.679B
2.79%
1.00×
Operating expenses
₹936.8M
3.15%
1.04×
Property and equipment
21.87%
Cash and investments
14.61%
Spread over hurdle
22.40%