2.345
Revenue₹B
4.634
4.916
5.036
5.376
5.509
5.853
6.002
6.285
6.496
6.838
2.499
4.42%
4.27%
90
10.19
Revenue growth%
5.46
8.23
6.23
5.21
3.96
2.21
4.70
3.22
1.48
2.17
19.34
2.21
4.33
60
29.07
Gross margin%
33.54
35.89
36.88
34.66
35.17
34.94
34.16
36.80
35.31
35.45
19.58
35.31
35.24
90
7.54
Operating margin%
11.83
13.43
13.74
14.05
15.14
13.08
13.95
16.85
19.66
17.66
12.35
16.85
14.00
11
26.04
Net margin%
29.90
29.79
31.59
31.63
32.69
33.25
33.40
31.66
32.56
31.44
22.28
32.56
31.65
75
30.87
P/E ratio (avg)x
17.89
15.62
15.50
15.14
16.07
16.49
17.83
17.38
15.10
14.97
29.96
16.49
15.85
48
6.576
EV/EBITx
30.85
32.51
36.23
39.61
36.68
37.88
38.46
35.59
33.07
37.43
36.98
37.43
36.46
69
27.06
FCF yield (avg)%
0.74
2.77
3.72
2.99
2.45
1.70
1.16
0.40
0.40
1.42
16.11
1.16
1.56
89
25.25
FCF margin%
20.17
18.40
19.11
21.47
23.53
26.33
27.69
27.41
25.97
25.60
19.69
26.33
24.57
53
1.475
FCF / Net incomex
0.678
0.755
0.830
0.801
0.882
0.996
0.926
0.847
0.913
0.849
0.490
0.913
0.848
86
14.81
ROIC%
22.34
22.69
21.93
21.70
19.68
18.88
20.78
22.64
24.22
25.03
3.05
22.64
22.13
47
16.17
Return on equity%
15.93
16.11
17.60
17.29
16.10
17.82
20.80
23.23
20.40
22.72
4.04
20.80
17.71
67
21.43
Return on assets%
23.04
20.90
23.72
21.81
22.20
22.77
20.46
18.43
20.90
20.35
13.90
20.46
21.36
48
56.59
EPS₹
35.27
37.25
33.79
31.53
32.18
29.52
28.29
27.03
24.29
24.16
61.30
(5.57%)
(4.39%)
—
17.42
EPS growth%
26.69
26.85
25.75
28.41
26.03
25.83
23.59
23.56
22.42
24.62
21.24
23.59
25.79
14
9.71
Bookvalue per sh₹
33.03
29.52
30.22
32.30
33.61
28.74
25.78
22.04
23.35
24.16
49.30
(6.39%)
(4.63%)
—
27.30
FCF per share₹
18.70
22.34
26.24
28.56
33.45
32.73
36.87
39.85
44.18
49.10
63.50
7.98%
11.64%
—
34.79
Dividend per sh₹
76.76
82.31
77.58
83.49
87.76
91.43
103.07
96.16
108.61
125.16
61.30
7.36%
5.45%
—
10.63
Div yield (avg)%
5.46
3.74
4.45
6.86
4.32
6.70
6.94
5.65
5.34
5.18
23.81
5.65
5.40
21
14.87
Payout ratio%
5.39
2.95
0.96
0.40
0.40
1.26
0.40
0.84
3.77
2.93
29.36
1.26
1.11
62
48.61
Shares (diluted)M
62.80
60.36
58.28
65.25
74.25
83.50
88.90
95.41
95.61
109.1
46.72
8.01%
4.93%
58
26.88
Buyback yield%
12.33
12.75
11.67
8.99
7.17
5.55
5.46
7.59
9.38
7.05
26.62
7.05
8.29
13
1.488
D/E ratiox
1.413
1.360
1.236
1.124
1.089
1.037
1.112
1.203
1.138
1.172
1.222
1.138
1.155
46
1.326
Enterprise value₹B
3.734
4.154
4.154
4.703
4.798
5.578
6.470
6.264
6.602
6.318
0.760
5.66%
5.46%
62
6.314
LT debt₹B
3.035
3.338
3.790
4.047
4.556
4.720
5.479
5.377
5.287
5.163
6.872
2.53%
7.34%
77
Revenue
₹6.838B
4.27%
1.00×
Cost of revenue
₹3.698B
4.42%
1.02×
Operating expenses
₹1.315B
4.27%
1.00×
Goodwill & intangibles
20.23%
Cash and investments
18.16%
Spread over hurdle
(4.78%)