7.715
Revenue₹B
7.458
7.579
7.807
7.961
8.216
8.280
8.526
8.966
9.465
9.582
7.962
3.13%
2.69%
68
6.55
Revenue growth%
19.06
21.64
23.44
21.34
20.18
20.91
17.98
19.58
16.72
16.75
28.12
17.98
19.88
31
4.57
Gross margin%
30.10
31.66
29.01
31.34
33.41
34.70
32.68
30.56
32.88
33.32
29.96
32.88
32.17
40
17.89
Operating margin%
13.21
11.26
11.19
13.23
12.36
11.93
9.38
8.90
11.09
12.42
28.44
11.09
11.60
12
18.28
Net margin%
24.29
22.13
22.40
20.71
17.99
20.90
20.10
21.61
22.73
24.62
19.02
21.61
21.87
27
24.46
P/E ratio (avg)x
63.59
62.07
71.21
75.88
73.11
84.13
83.72
100.7
104.8
125.8
22.44
100.7
79.80
17
11.76
EV/EBITx
9.075
10.02
10.70
10.89
11.66
10.24
9.960
10.06
9.561
10.33
20.56
10.06
10.15
54
29.87
FCF yield (avg)%
10.04
11.88
14.82
11.99
12.48
11.48
14.17
16.72
14.70
15.50
27.35
14.70
13.32
82
2.94
FCF margin%
5.14
5.87
5.54
4.23
4.92
3.92
4.03
3.03
4.74
4.47
2.11
4.03
4.61
89
1.142
FCF / Net incomex
2.135
2.091
2.418
2.394
2.477
2.794
3.048
3.293
3.251
3.676
1.711
3.251
2.636
19
8.90
ROIC%
0.46
0.57
0.40
0.40
0.40
0.40
3.40
0.81
0.40
0.40
21.77
0.40
0.40
58
3.52
Return on equity%
32.69
35.30
34.75
34.56
33.03
35.71
35.74
33.85
36.73
33.80
14.08
35.71
34.65
29
7.41
Return on assets%
18.44
16.38
18.62
16.18
13.61
13.84
10.99
11.01
9.46
9.05
21.75
10.99
13.72
24
116.32
EPS₹
68.87
73.69
70.43
76.49
79.11
70.70
70.48
69.34
63.17
63.17
120.21
(4.40%)
(1.95%)
—
10.69
EPS growth%
23.77
25.19
23.49
22.43
24.11
24.95
24.32
24.53
22.47
21.58
20.70
24.32
23.94
81
75.42
Bookvalue per sh₹
28.72
28.98
29.96
27.75
30.08
30.25
31.97
32.34
31.37
31.31
69.04
0.81%
0.56%
—
60.05
FCF per share₹
77.06
68.68
69.24
64.34
63.02
64.31
68.91
61.79
57.22
59.74
36.44
(1.06%)
(3.23%)
—
92.76
Dividend per sh₹
131.98
137.86
142.73
150.43
157.62
160.49
152.33
169.24
159.81
170.62
98.79
1.60%
4.03%
—
18.42
Div yield (avg)%
2.25
4.94
5.42
4.40
1.60
2.20
0.97
3.23
4.42
6.10
22.15
3.23
3.81
10
22.92
Payout ratio%
23.12
23.27
22.75
22.13
21.06
23.65
24.12
26.42
24.35
24.75
10.36
24.35
23.46
14
72.28
Shares (diluted)M
85.02
82.27
79.16
81.78
86.49
85.48
90.17
94.94
87.46
88.71
74.32
0.51%
(0.15%)
36
2.82
Buyback yield%
13.94
13.54
10.55
8.38
9.94
9.05
7.94
7.42
9.60
8.10
3.15
8.10
9.32
35
0.989
D/E ratiox
1.758
1.882
1.714
1.741
1.541
1.376
1.309
1.450
1.518
1.418
1.440
1.418
1.530
89
3.746
Enterprise value₹B
5.238
6.253
7.428
7.478
8.491
9.747
10.75
11.10
12.22
13.30
5.663
9.39%
11.33%
93
0.433
LT debt₹B
3.285
2.953
2.716
2.872
3.028
3.188
3.497
3.417
3.563
3.951
2.107
5.47%
2.72%
87
Revenue
₹9.582B
2.69%
1.00×
Cost of revenue
₹4.669B
2.54%
0.99×
Operating expenses
₹1.677B
3.16%
1.05×
Property and equipment
16.33%
Cash and investments
16.11%
Spread over hurdle
12.75%