0.779
Revenue₹B
4.648
4.960
5.258
5.460
5.683
5.980
6.179
6.483
6.881
7.110
0.841
4.58%
5.09%
73
23.35
Revenue growth%
21.25
24.18
26.08
26.33
27.32
25.43
25.68
24.53
21.74
21.29
27.55
24.53
24.98
61
26.77
Gross margin%
3.78
1.37
4.37
3.78
2.31
3.94
5.34
6.15
4.31
4.23
15.44
4.31
4.08
63
22.03
Operating margin%
3.68
3.73
1.06
2.53
5.19
2.65
0.46
0.40
1.19
0.40
16.02
0.46
1.86
62
22.77
Net margin%
9.43
7.73
7.40
7.40
5.19
2.49
1.29
0.40
0.40
2.52
26.35
1.29
3.85
50
26.03
P/E ratio (avg)x
25.08
26.48
24.48
21.50
20.28
20.49
20.27
20.00
20.14
17.59
12.63
20.14
20.39
94
7.621
EV/EBITx
43.80
44.93
46.19
53.03
53.33
58.57
66.00
71.14
77.78
80.87
34.36
71.14
55.95
14
21.15
FCF yield (avg)%
24.45
24.16
24.26
26.16
27.52
25.84
23.87
25.39
22.52
20.94
11.13
23.87
24.35
61
19.67
FCF margin%
5.62
6.14
3.83
2.01
3.00
5.56
5.69
7.23
5.95
7.40
29.73
5.95
5.66
33
0.190
FCF / Net incomex
1.355
1.352
1.289
1.407
1.468
1.632
1.853
1.763
1.869
1.811
1.333
1.811
1.550
83
17.86
ROIC%
6.98
4.73
2.18
4.05
5.21
4.70
2.77
5.59
2.68
0.40
5.04
2.77
4.38
46
11.12
Return on equity%
4.36
3.88
1.55
4.33
3.38
5.30
7.82
8.06
7.98
7.06
11.95
7.82
4.83
10
4.14
Return on assets%
20.49
20.91
23.78
21.15
18.66
16.78
15.09
14.86
14.67
13.00
5.77
14.86
17.72
76
18.65
EPS₹
42.24
41.40
38.91
41.24
42.67
43.17
43.10
41.22
38.82
41.66
19.60
(0.48%)
(0.14%)
—
18.98
EPS growth%
19.44
18.68
19.68
20.63
23.14
23.12
25.82
23.41
22.64
24.18
10.69
23.41
22.88
54
13.69
Bookvalue per sh₹
57.75
53.92
52.52
48.86
55.22
50.17
53.88
54.63
53.94
57.09
29.68
0.67%
0.25%
—
45.30
FCF per share₹
36.18
35.60
34.71
41.15
48.85
56.49
60.14
64.25
75.49
79.02
22.07
10.10%
9.91%
—
50.26
Dividend per sh₹
81.17
90.57
107.30
103.71
120.69
143.03
152.01
168.20
168.06
187.20
23.63
9.18%
10.17%
—
4.65
Div yield (avg)%
15.08
12.47
9.67
9.08
8.07
10.46
12.64
10.24
8.28
7.86
7.33
10.24
9.95
22
21.16
Payout ratio%
1.81
2.42
2.47
1.28
1.20
0.40
0.58
0.40
1.03
0.40
27.66
0.40
1.12
13
96.56
Shares (diluted)M
151.4
178.4
176.7
195.2
186.6
203.1
231.2
223.9
217.2
211.5
93.97
2.54%
4.21%
44
12.46
Buyback yield%
3.85
4.01
1.81
2.98
2.54
0.40
1.35
1.92
4.03
6.05
3.06
1.92
2.76
91
1.448
D/E ratiox
1.484
1.416
1.396
1.425
1.492
1.519
1.496
1.446
1.372
1.517
1.694
1.496
1.465
69
4.413
Enterprise value₹B
1.773
1.959
2.294
2.412
2.711
2.955
3.088
3.143
3.235
3.053
1.645
2.40%
7.24%
62
4.308
LT debt₹B
5.667
6.423
7.130
6.967
7.366
7.413
7.444
7.446
6.799
7.185
1.879
(0.49%)
1.68%
89
Revenue
₹7.110B
5.09%
1.00×
Cost of revenue
₹3.963B
5.07%
1.00×
Operating expenses
₹1.316B
5.09%
1.00×
Property and equipment
17.68%
Cash and investments
17.67%
Spread over hurdle
(1.34%)