3.172
Revenue₹B
3.933
4.058
4.172
4.477
4.807
5.162
5.364
5.540
5.927
6.374
3.412
5.80%
5.60%
10
24.41
Revenue growth%
9.83
8.42
5.76
2.91
1.79
3.81
3.64
1.04
0.40
1.90
29.41
1.90
3.28
21
20.63
Gross margin%
28.94
29.00
27.65
27.37
29.01
31.90
33.72
34.43
36.35
38.32
20.36
34.43
30.45
72
13.33
Operating margin%
23.82
22.86
25.30
24.03
24.57
23.57
24.47
22.61
23.42
20.88
26.71
23.42
23.70
84
7.11
Net margin%
24.57
25.20
27.58
30.39
32.40
34.99
37.15
36.03
37.13
39.66
15.18
37.13
33.70
94
9.662
P/E ratio (avg)x
29.90
28.34
31.95
32.86
31.44
36.42
34.71
36.44
42.48
47.82
33.94
36.44
33.78
88
27.21
EV/EBITx
29.71
31.62
30.23
30.35
34.27
39.06
41.35
45.17
45.87
49.82
16.38
45.17
36.67
16
14.15
FCF yield (avg)%
6.57
6.02
8.77
10.09
12.07
9.35
8.84
6.24
7.08
5.06
19.26
7.08
7.92
13
5.40
FCF margin%
18.24
17.16
15.16
16.42
14.49
12.20
13.48
16.25
18.17
16.34
11.42
16.25
16.29
94
1.686
FCF / Net incomex
2.067
2.193
2.420
2.486
2.511
2.834
2.728
2.923
3.143
3.419
1.690
2.923
2.620
50
24.57
ROIC%
10.96
8.33
9.53
8.58
6.68
3.85
4.83
6.27
3.56
6.43
7.30
4.83
6.55
44
25.03
Return on equity%
11.75
9.53
10.23
7.95
9.12
9.58
9.49
7.23
9.90
11.53
28.96
9.58
9.56
80
3.16
Return on assets%
8.58
8.78
7.00
4.54
4.03
1.37
0.40
0.75
1.31
2.68
28.47
1.31
3.35
12
28.29
EPS₹
23.10
20.94
21.60
19.75
20.21
19.70
17.46
16.83
17.34
17.78
29.76
(2.54%)
(1.71%)
—
20.52
EPS growth%
28.84
31.40
31.22
31.55
30.27
30.22
31.04
29.28
29.20
31.39
9.32
30.22
30.66
57
7.20
Bookvalue per sh₹
11.42
11.09
10.71
10.14
9.09
9.35
9.45
9.87
9.54
9.84
30.08
1.61%
(2.20%)
—
5.25
FCF per share₹
14.43
15.34
16.47
16.45
17.02
17.26
18.22
17.93
18.62
19.25
31.06
2.50%
3.05%
—
4.76
Dividend per sh₹
17.54
16.75
18.00
17.67
20.39
20.61
20.38
23.02
24.18
26.22
19.93
5.16%
4.34%
—
20.41
Div yield (avg)%
23.96
26.09
27.04
27.78
25.22
27.90
30.74
32.95
30.40
31.06
12.68
30.74
27.84
25
28.35
Payout ratio%
19.17
17.19
19.47
17.48
18.01
17.41
19.32
19.89
17.81
14.89
26.85
17.81
17.91
54
165.2
Shares (diluted)M
215.0
229.1
225.4
209.9
210.5
234.1
254.1
231.1
219.8
222.1
164.7
1.08%
1.01%
16
14.01
Buyback yield%
8.37
11.02
8.24
7.64
7.34
7.25
4.77
4.71
2.27
4.68
15.90
4.71
7.29
64
0.101
D/E ratiox
1.668
1.745
1.675
1.594
1.592
1.677
1.976
1.901
1.847
1.803
0.899
1.847
1.711
86
0.891
Enterprise value₹B
5.469
5.321
5.173
5.379
5.212
5.061
4.844
4.419
4.815
4.508
5.374
(2.86%)
(1.10%)
5
0.575
LT debt₹B
1.230
1.189
1.319
1.514
1.694
1.716
1.907
2.234
2.218
2.486
1.095
7.98%
7.85%
37
Revenue
₹6.374B
5.60%
1.00×
Cost of revenue
₹3.878B
5.36%
0.98×
Operating expenses
₹707.1M
5.96%
1.03×
Goodwill & intangibles
21.22%