1,314
Revenue₹B
1,682
1,690
1,733
1,790
1,852
1,900
1,944
1,968
2,024
2,107
1,378
2.61%
2.66%
21
22.91
Revenue growth%
24.23
25.20
23.23
21.91
19.20
19.28
21.86
23.12
21.40
19.84
21.82
21.40
21.88
37
4.31
Gross margin%
29.99
28.49
30.79
28.73
26.69
24.83
22.38
23.29
22.33
20.77
29.06
22.38
25.76
5
24.58
Operating margin%
12.20
9.32
9.84
10.25
12.29
13.46
16.16
17.29
15.16
16.21
11.92
16.16
12.87
22
22.01
Net margin%
18.93
21.14
20.06
21.81
19.92
18.22
18.87
17.44
15.14
16.38
23.75
17.44
18.90
32
18.00
P/E ratio (avg)x
15.25
14.50
14.82
13.42
14.87
13.20
11.73
11.61
11.17
11.37
22.82
11.61
13.31
80
7.234
EV/EBITx
7.830
8.858
9.885
11.25
12.66
12.92
12.10
11.55
12.38
14.34
18.53
12.38
11.82
59
22.91
FCF yield (avg)%
13.09
12.56
14.25
13.66
14.91
15.38
13.32
11.15
9.80
8.33
3.86
11.15
13.20
13
2.10
FCF margin%
4.22
5.39
7.03
4.19
4.17
2.54
2.03
3.24
2.08
1.14
18.16
2.08
3.70
52
0.627
FCF / Net incomex
1.083
1.141
1.094
1.063
1.198
1.291
1.297
1.303
1.447
1.640
1.071
1.303
1.244
90
18.51
ROIC%
15.68
16.09
16.06
14.12
14.61
16.29
16.03
16.89
17.06
18.45
2.19
16.89
16.07
64
15.39
Return on equity%
5.20
3.15
3.88
3.23
5.78
2.87
5.81
3.26
0.73
2.89
17.45
2.89
3.25
37
17.71
Return on assets%
26.86
24.35
26.16
26.75
26.09
26.07
24.17
21.66
19.19
18.91
7.16
21.66
25.21
50
2,908
EPS₹
1,700
1,837
1,940
2,071
1,930
2,153
2,070
2,211
2,283
2,429
3,197
4.70%
3.61%
—
15.63
EPS growth%
7.45
9.07
6.35
7.23
6.62
9.00
9.66
9.18
10.55
10.77
25.98
9.66
9.03
35
1,647
Bookvalue per sh₹
2,605
2,908
3,023
2,999
3,521
3,886
4,495
4,977
5,320
5,817
1,768
10.56%
9.50%
—
1,869
FCF per share₹
2,986
2,967
2,764
2,651
2,652
2,550
2,321
2,419
2,100
2,081
1,591
(4.74%)
(4.64%)
—
2,950
Dividend per sh₹
1,325
1,339
1,273
1,352
1,506
1,442
1,589
1,579
1,416
1,354
2,645
(2.10%)
0.29%
—
3.31
Div yield (avg)%
20.30
17.90
19.41
19.97
18.35
18.15
18.51
19.12
17.29
17.57
2.60
18.15
18.43
84
2.49
Payout ratio%
26.10
28.86
29.05
28.88
27.41
27.89
30.09
31.38
28.95
29.99
10.25
29.99
28.92
15
286.4
Shares (diluted)M
370.4
442.8
492.9
499.9
548.0
551.0
600.6
713.7
768.1
921.2
293.8
10.95%
9.43%
51
12.85
Buyback yield%
29.31
31.11
30.92
28.02
25.88
27.94
26.29
28.04
27.62
29.65
29.52
27.94
28.03
48
1.168
D/E ratiox
0.569
0.651
0.740
0.728
0.761
0.844
0.931
1.091
1.103
1.299
0.588
1.091
0.802
26
1,001
Enterprise value₹B
843.7
806.3
787.3
816.2
798.1
801.7
735.8
793.5
774.1
745.5
1,653
(1.35%)
(1.69%)
89
1,216
LT debt₹B
820.6
847.1
910.2
1,061
1,070
1,106
1,189
1,269
1,494
1,665
369.2
9.25%
7.03%
7
Revenue
₹2.107T
2.66%
1.00×
Cost of revenue
₹1.085T
2.41%
0.98×
Operating expenses
₹335.7B
2.41%
0.98×
Property and equipment
16.91%
Cash and investments
15.11%
Spread over hurdle
13.77%