5.277
Revenue₹B
6.869
7.203
7.429
7.774
7.958
8.099
8.578
9.049
9.333
9.592
5.868
3.81%
3.64%
69
20.84
Revenue growth%
18.58
20.61
18.88
19.15
19.43
17.50
18.00
18.51
18.29
18.75
4.14
18.29
18.66
38
10.49
Gross margin%
28.70
28.21
26.20
28.05
29.64
28.42
31.18
28.79
31.04
28.37
11.92
28.79
28.56
47
9.82
Operating margin%
4.32
3.75
5.71
7.04
6.34
9.33
10.77
10.42
8.67
6.53
14.27
9.33
6.79
40
4.88
Net margin%
26.30
24.91
27.60
28.81
27.37
29.33
27.25
28.94
26.79
27.03
12.90
27.25
27.31
47
14.15
P/E ratio (avg)x
8.320
8.507
9.368
9.857
10.06
10.48
10.20
11.54
13.01
15.31
21.42
11.54
10.13
8
29.13
EV/EBITx
31.36
35.52
35.56
37.39
42.76
39.02
42.79
49.04
53.91
58.60
8.448
49.04
40.89
17
6.31
FCF yield (avg)%
5.27
7.66
9.79
9.41
9.80
9.86
7.13
5.67
4.30
6.00
21.72
6.00
7.39
62
23.26
FCF margin%
20.96
20.81
23.28
24.81
27.19
26.71
27.12
25.49
23.78
23.77
18.41
25.49
24.30
61
0.710
FCF / Net incomex
1.539
1.434
1.449
1.420
1.485
1.543
1.647
1.535
1.531
1.357
1.273
1.535
1.508
88
9.92
ROIC%
18.33
16.30
16.47
18.19
17.87
18.24
20.29
18.76
17.56
18.69
22.22
18.69
18.22
66
20.43
Return on equity%
18.33
20.08
22.85
23.13
25.25
23.74
22.76
24.18
25.65
23.44
18.73
23.74
23.28
24
24.97
Return on assets%
22.07
22.47
23.63
21.22
22.76
21.26
20.69
19.44
16.74
17.97
23.87
19.44
21.24
9
163.38
EPS₹
105.53
106.15
115.13
138.06
139.05
145.02
144.98
173.66
182.57
192.72
182.11
6.75%
6.84%
—
4.40
EPS growth%
9.23
8.53
8.43
6.47
8.16
7.35
7.26
4.79
3.46
0.69
24.07
4.79
7.30
7
386.04
Bookvalue per sh₹
419.53
474.49
531.21
514.06
586.44
556.18
609.77
579.45
544.40
514.17
129.58
(2.60%)
1.98%
—
178.32
FCF per share₹
430.12
499.45
502.16
515.60
622.48
746.84
819.40
913.60
972.43
958.88
301.44
9.03%
8.89%
—
263.76
Dividend per sh₹
459.21
495.83
511.02
500.55
481.09
548.67
623.65
688.61
759.73
737.88
95.10
8.93%
6.17%
—
11.31
Div yield (avg)%
0.91
0.40
1.82
3.37
6.32
9.05
8.98
9.96
10.76
9.72
22.14
9.72
7.65
69
18.55
Payout ratio%
0.46
0.40
1.14
2.66
5.39
5.00
7.34
10.12
10.30
13.17
17.70
10.12
5.20
36
11.93
Shares (diluted)M
8.684
8.911
8.194
8.170
8.578
9.260
8.619
9.257
9.280
9.040
11.66
1.05%
0.13%
53
16.70
Buyback yield%
28.64
29.10
26.41
23.63
20.87
18.94
16.99
17.99
20.42
19.20
20.81
18.94
20.64
63
0.282
D/E ratiox
2.162
2.336
2.351
2.299
2.652
3.155
3.061
3.568
4.052
3.973
1.789
3.568
2.856
13
9.260
Enterprise value₹B
4.408
4.771
4.651
4.882
4.603
4.725
5.286
5.846
5.336
5.304
5.532
2.87%
2.68%
45
2.718
LT debt₹B
4.805
4.954
5.191
5.757
6.132
6.872
6.672
6.739
6.611
6.625
8.238
1.56%
4.95%
83
Revenue
₹9.592B
3.64%
1.00×
Cost of revenue
₹6.715B
3.64%
1.00×
Operating expenses
₹2.056B
3.79%
1.01×
Goodwill & intangibles
18.05%
Spread over hurdle
(12.89%)