6.884
Revenue₹B
8.063
8.058
8.221
8.406
8.476
8.508
8.786
8.775
9.027
9.200
7.617
1.65%
1.68%
72
12.47
Revenue growth%
11.20
14.17
15.95
17.25
18.77
20.89
22.49
21.89
23.86
20.88
13.01
21.89
19.82
75
12.62
Gross margin%
9.61
10.86
11.95
11.80
11.52
11.10
11.40
10.96
10.82
13.18
2.24
11.10
11.25
38
3.54
Operating margin%
23.02
23.47
23.39
25.90
26.95
27.29
29.13
31.05
32.38
33.99
8.07
31.05
27.12
39
15.55
Net margin%
13.10
14.81
15.36
15.55
16.34
16.40
16.02
16.38
14.75
17.69
12.07
16.38
15.78
39
15.42
P/E ratio (avg)x
5.160
4.550
4.518
4.704
4.930
4.293
3.877
4.181
3.906
3.626
17.06
3.906
4.405
59
15.40
EV/EBITx
18.07
19.15
17.19
18.55
18.76
20.36
19.93
19.36
19.92
20.04
25.82
19.93
19.25
34
9.61
FCF yield (avg)%
28.61
27.72
27.35
24.94
25.37
27.31
26.62
28.87
31.37
30.70
23.31
28.87
27.54
25
17.49
FCF margin%
7.78
8.68
7.82
5.48
4.77
3.60
3.96
5.81
6.62
8.38
26.30
5.81
6.22
32
0.137
FCF / Net incomex
0.911
1.060
1.084
1.282
1.538
1.609
1.780
1.853
2.206
2.420
1.300
1.853
1.573
65
3.68
ROIC%
2.76
0.40
0.95
2.48
4.36
2.60
1.64
0.40
0.40
0.40
24.63
0.40
1.30
49
8.31
Return on equity%
2.50
5.10
2.83
3.14
2.39
5.33
3.85
5.78
4.83
4.26
17.09
4.83
4.05
22
25.81
Return on assets%
17.52
17.56
16.59
15.88
14.18
11.76
9.34
8.22
9.48
11.26
27.83
9.48
12.97
33
77.67
EPS₹
122.79
131.05
139.89
155.41
166.92
167.08
161.00
152.01
143.37
145.19
80.25
(2.75%)
3.12%
—
9.56
EPS growth%
22.69
25.60
28.53
28.10
25.63
27.50
30.12
31.99
31.45
29.22
16.85
30.12
28.31
7
198.88
Bookvalue per sh₹
167.11
180.57
180.71
192.32
213.43
195.51
204.53
202.09
220.84
212.25
81.14
(0.11%)
2.51%
—
234.89
FCF per share₹
135.28
127.64
125.63
136.56
131.38
140.32
135.51
150.96
147.65
166.89
153.34
4.90%
1.07%
—
123.73
Dividend per sh₹
306.42
303.58
288.94
286.03
280.32
301.59
304.24
351.18
334.68
372.17
88.47
5.83%
2.10%
—
10.45
Div yield (avg)%
25.19
26.68
28.11
30.03
30.55
31.78
31.40
32.29
32.99
32.22
7.52
32.22
30.97
77
3.33
Payout ratio%
15.27
13.78
16.67
18.36
16.96
16.94
17.79
19.98
18.31
17.04
23.19
17.79
17.00
33
23.61
Shares (diluted)M
20.97
20.74
19.24
19.93
22.42
23.47
24.48
25.64
23.20
25.86
22.58
2.90%
1.43%
23
21.70
Buyback yield%
17.95
19.39
21.62
22.86
20.94
19.57
20.15
20.29
18.48
20.01
18.60
20.01
20.08
25
1.539
D/E ratiox
0.910
0.891
0.962
0.880
0.964
0.937
0.990
1.107
1.134
1.142
1.217
1.107
0.963
80
2.397
Enterprise value₹B
8.366
7.851
8.854
8.565
7.923
7.320
7.960
7.636
8.304
8.853
5.335
2.24%
1.61%
13
6.306
LT debt₹B
5.772
5.833
6.452
7.259
6.772
6.322
6.080
6.918
7.233
7.595
2.880
2.32%
1.98%
51
Revenue
₹9.200B
1.68%
1.00×
Cost of revenue
₹5.199B
1.98%
1.03×
Operating expenses
₹1.580B
0.88%
0.92×
Cash and investments
16.62%
Goodwill & intangibles
13.95%
Spread over hurdle
50.70%