2.533
Revenue₹B
1.371
1.488
1.594
1.684
1.793
1.935
2.036
2.180
2.312
2.472
2.679
6.63%
6.78%
10
23.90
Revenue growth%
23.51
21.38
24.20
27.10
25.36
22.46
23.96
24.49
26.47
28.32
17.27
24.49
24.34
57
24.42
Gross margin%
12.31
11.21
9.04
8.95
9.00
6.34
8.18
8.31
8.97
9.72
7.64
8.31
8.99
25
17.33
Operating margin%
19.01
19.13
19.29
17.37
20.11
18.46
16.06
15.66
14.85
13.97
7.76
15.66
17.91
32
9.58
Net margin%
6.43
6.99
7.79
5.71
6.40
5.77
6.92
8.83
10.86
12.73
22.45
8.83
6.96
16
9.338
P/E ratio (avg)x
29.19
29.51
31.37
34.91
34.27
35.21
34.33
41.21
40.26
40.38
7.385
40.26
34.62
62
24.50
EV/EBITx
35.15
38.72
39.28
40.51
44.30
51.41
51.68
60.04
59.79
72.25
29.24
59.79
47.86
8
16.26
FCF yield (avg)%
12.04
10.33
9.99
10.22
11.49
9.81
7.98
9.34
10.51
9.39
20.36
9.39
10.11
57
21.42
FCF margin%
22.12
22.75
24.19
26.61
28.43
30.52
29.03
30.35
27.93
28.01
15.65
29.03
27.97
52
0.393
FCF / Net incomex
0.233
0.259
0.300
0.291
0.288
0.329
0.376
0.406
0.459
0.470
0.123
0.406
0.315
26
20.44
ROIC%
24.17
24.94
26.48
26.27
29.06
30.93
31.65
34.14
36.74
37.66
8.50
34.14
30.00
78
23.72
Return on equity%
20.37
22.85
23.63
22.83
21.41
21.46
21.71
23.90
24.20
21.46
20.51
21.71
22.27
19
29.61
Return on assets%
6.36
7.41
4.43
4.98
6.05
3.51
1.62
0.40
0.40
0.40
21.16
0.40
3.97
27
49.93
EPS₹
22.41
21.89
24.95
25.36
26.40
26.62
28.87
31.06
31.95
35.73
55.81
6.24%
4.95%
—
24.86
EPS growth%
4.01
6.37
4.62
5.63
3.05
5.44
8.30
10.99
12.26
9.40
6.79
9.40
6.00
70
55.08
Bookvalue per sh₹
55.64
57.86
61.23
57.09
60.10
58.89
61.48
56.59
60.12
63.60
30.33
1.14%
0.78%
—
33.64
FCF per share₹
40.19
38.21
36.29
35.71
31.90
31.11
27.46
26.02
24.15
23.01
12.87
(6.32%)
(4.81%)
—
55.72
Dividend per sh₹
58.09
51.39
49.05
46.12
42.32
44.36
43.29
40.46
36.55
37.63
53.38
(2.33%)
(3.28%)
—
28.82
Div yield (avg)%
3.91
2.56
2.59
1.65
0.40
1.37
0.40
0.40
2.42
0.40
20.20
0.40
1.51
89
22.63
Payout ratio%
15.83
17.12
14.25
14.83
13.80
13.89
13.76
14.28
14.89
15.24
5.01
14.28
14.56
84
50.30
Shares (diluted)M
46.71
41.82
43.02
42.54
47.27
49.04
49.76
54.38
60.39
66.80
51.89
7.16%
3.86%
54
15.26
Buyback yield%
0.40
0.40
3.31
0.46
0.40
0.40
2.46
0.40
0.40
0.40
28.82
0.40
0.40
78
0.603
D/E ratiox
0.998
1.068
1.045
1.208
1.411
1.602
1.761
1.793
1.724
1.866
0.841
1.761
1.507
5
1.989
Enterprise value₹B
1.249
1.349
1.506
1.462
1.679
1.879
2.055
2.363
2.708
2.889
2.892
11.46%
8.39%
42
1.203
LT debt₹B
3.855
4.440
4.531
4.623
4.607
5.618
6.476
6.860
7.238
8.207
3.017
12.24%
9.68%
41
Revenue
₹2.472B
6.78%
1.00×
Cost of revenue
₹1.730B
6.78%
1.00×
Operating expenses
₹553.6M
7.43%
1.06×
Cash and investments
15.66%
Spread over hurdle
(8.83%)