1.556
Revenue₹B
1.174
1.238
1.323
1.417
1.500
1.612
1.749
1.840
1.912
2.053
1.607
6.47%
6.28%
22
29.34
Revenue growth%
13.65
16.06
16.68
19.42
19.46
22.14
23.67
25.85
23.00
23.59
2.90
23.59
20.80
20
8.68
Gross margin%
14.47
13.11
13.32
10.90
8.60
7.83
7.44
6.31
6.00
3.52
11.45
6.31
8.22
88
8.43
Operating margin%
17.97
15.87
15.08
15.41
15.00
13.46
13.37
10.97
8.51
10.05
26.41
10.97
14.23
9
5.24
Net margin%
30.09
32.16
30.72
29.19
31.49
32.01
31.34
29.70
26.89
25.72
3.84
29.70
30.41
18
33.73
P/E ratio (avg)x
44.90
42.45
43.16
46.13
49.06
45.61
43.47
49.84
55.26
52.37
10.46
49.84
45.87
38
9.085
EV/EBITx
23.10
22.80
23.93
24.99
22.42
22.25
23.47
22.20
19.06
18.64
26.34
22.20
22.61
39
15.08
FCF yield (avg)%
9.32
8.79
8.01
9.61
11.04
9.14
9.81
12.55
10.81
12.09
10.29
10.81
9.71
16
11.20
FCF margin%
9.35
9.08
8.93
8.27
6.88
9.63
8.52
7.78
7.21
9.47
17.00
8.52
8.73
42
1.753
FCF / Net incomex
2.238
2.617
3.030
3.279
3.922
4.035
4.312
4.574
5.259
5.521
0.940
4.574
3.979
74
20.75
ROIC%
17.04
16.14
18.42
21.27
20.86
18.04
19.49
16.50
18.95
21.26
10.53
18.95
18.69
29
23.99
Return on equity%
6.83
4.36
1.87
0.40
0.40
1.41
0.40
0.40
0.40
0.40
8.42
0.40
0.40
16
24.17
Return on assets%
21.59
22.97
23.29
23.71
20.76
23.23
24.26
25.26
24.67
25.82
7.97
24.67
23.50
32
29.63
EPS₹
12.07
11.48
10.95
10.08
10.27
9.52
8.51
7.91
6.83
7.31
32.68
(6.57%)
(6.14%)
—
27.85
EPS growth%
7.16
9.67
7.32
4.50
5.66
7.28
9.40
11.76
13.33
11.78
18.53
11.76
8.36
26
52.70
Bookvalue per sh₹
44.94
49.07
47.32
50.58
47.69
48.23
51.33
53.69
50.20
53.40
56.19
2.29%
1.68%
—
34.19
FCF per share₹
53.49
52.91
57.29
63.79
68.55
66.66
75.52
80.18
91.45
101.89
32.87
8.25%
8.21%
—
22.37
Dividend per sh₹
39.43
42.13
43.55
51.78
50.70
50.97
52.61
54.98
53.19
55.85
12.88
1.96%
4.92%
—
27.69
Div yield (avg)%
21.04
20.41
20.47
18.33
19.59
17.73
20.45
17.69
17.67
15.59
16.42
17.69
18.96
77
27.98
Payout ratio%
8.35
9.04
9.02
9.20
8.26
8.93
7.51
4.63
4.51
5.73
7.65
5.73
8.31
78
20.54
Shares (diluted)M
26.81
29.39
32.35
33.50
37.94
40.82
38.42
37.92
37.54
39.96
20.99
1.04%
4.56%
46
15.12
Buyback yield%
21.43
19.99
17.52
17.77
15.14
13.99
13.70
16.13
16.16
16.81
19.85
16.13
16.48
36
0.188
D/E ratiox
1.876
1.889
2.098
2.069
2.237
2.215
2.087
2.096
1.977
2.328
0.187
2.096
2.091
41
0.401
Enterprise value₹B
1.347
1.155
1.027
0.971
0.933
0.856
0.749
0.656
0.614
0.626
2.106
(7.67%)
(8.75%)
87
0.241
LT debt₹B
1.315
1.217
1.074
1.074
0.935
0.865
0.732
0.743
0.767
0.806
2.057
(2.92%)
(4.37%)
38
Revenue
₹2.053B
6.28%
1.00×
Cost of revenue
₹927.0M
6.61%
1.03×
Operating expenses
₹439.4M
5.97%
0.97×
Property and equipment
19.51%
Cash and investments
19.50%
Spread over hurdle
(0.77%)