1.017
Revenue₹B
1.139
1.209
1.296
1.407
1.530
1.678
1.826
1.957
2.141
2.249
1.062
8.01%
7.97%
18
4.19
Revenue growth%
26.57
25.75
27.93
26.45
23.61
23.77
24.47
26.56
28.76
28.76
24.50
26.56
26.50
38
8.27
Gross margin%
10.32
9.03
9.54
11.32
12.97
12.08
11.74
10.30
10.66
7.80
17.78
10.66
10.49
17
3.48
Operating margin%
16.25
14.61
15.98
14.75
12.36
11.12
14.09
13.19
12.14
10.53
8.98
12.14
13.64
19
28.35
Net margin%
30.28
28.77
31.35
29.70
27.56
25.86
27.33
28.52
26.13
26.49
20.95
26.49
28.04
32
33.97
P/E ratio (avg)x
16.99
17.99
17.60
17.52
15.99
17.10
15.82
15.31
15.80
14.20
22.63
15.80
16.49
23
36.91
EV/EBITx
28.60
27.79
30.80
32.66
32.30
36.23
35.25
31.37
31.72
28.24
6.560
31.72
31.54
34
16.87
FCF yield (avg)%
12.11
13.18
11.55
14.26
12.83
13.30
15.29
13.41
11.84
9.65
15.15
13.30
13.01
55
4.29
FCF margin%
11.75
14.30
12.93
10.91
11.03
9.32
10.12
11.28
13.63
12.24
19.81
11.28
11.52
81
0.846
FCF / Net incomex
1.156
1.398
1.703
1.965
2.161
2.428
2.461
2.453
2.531
2.863
0.250
2.461
2.294
50
29.83
ROIC%
11.02
11.88
9.48
7.38
6.38
3.46
2.99
2.81
4.06
5.12
14.33
3.46
5.75
82
9.90
Return on equity%
19.03
21.27
21.90
19.15
21.28
19.70
17.08
18.98
19.75
22.22
18.94
19.70
19.73
46
9.44
Return on assets%
14.19
14.02
12.89
14.20
16.46
15.66
14.20
16.77
19.50
17.53
14.04
16.77
14.93
20
3.72
EPS₹
11.18
11.23
11.95
11.14
11.55
12.90
11.42
12.05
12.71
13.01
3.82
2.42%
1.31%
—
23.26
EPS growth%
15.46
12.99
11.21
9.63
6.67
9.35
10.43
12.25
9.78
10.01
18.22
10.01
10.22
56
2.26
Bookvalue per sh₹
10.73
10.54
10.94
10.43
11.11
12.13
13.65
14.18
13.84
13.15
4.82
3.43%
2.05%
—
14.20
FCF per share₹
3.98
3.58
3.20
3.13
3.18
3.33
3.65
3.60
3.73
3.78
13.91
3.54%
(1.68%)
—
3.03
Dividend per sh₹
5.67
6.41
6.35
6.32
7.39
8.48
9.30
9.77
9.41
9.25
4.84
4.59%
6.32%
—
14.53
Div yield (avg)%
10.75
11.61
11.50
10.27
10.75
8.52
7.94
8.92
8.31
5.75
26.27
8.31
9.60
44
14.63
Payout ratio%
1.94
0.40
0.94
0.40
3.33
5.86
7.61
8.85
7.46
5.54
22.45
7.46
4.44
77
83.06
Shares (diluted)M
114.3
123.5
121.5
135.9
137.9
140.2
165.3
177.3
180.6
204.6
85.89
8.22%
6.40%
30
12.14
Buyback yield%
9.02
7.74
5.04
3.08
4.89
5.20
4.34
7.13
7.54
10.35
20.44
7.13
6.16
35
0.153
D/E ratiox
0.300
0.325
0.314
0.331
0.361
0.362
0.334
0.382
0.387
0.362
1.279
0.362
0.348
16
1,760
Enterprise value₹M
676.0
602.9
545.3
561.1
563.7
568.6
617.5
580.5
583.4
511.5
724.2
(1.92%)
(2.92%)
59
1.628
LT debt₹B
0.228
0.198
0.177
0.176
0.175
0.167
0.180
0.181
0.172
0.162
2.093
(1.55%)
(4.74%)
52
Revenue
₹2.249B
7.97%
1.00×
Cost of revenue
₹1.244B
8.23%
1.02×
Operating expenses
₹240.9M
7.82%
0.99×
Goodwill & intangibles
16.12%
Property and equipment
13.92%