0.836
Revenue₹B
2.016
2.166
2.273
2.335
2.435
2.581
2.737
2.897
3.119
3.343
0.906
6.54%
5.79%
92
7.92
Revenue growth%
3.46
1.11
2.81
1.31
1.46
4.03
4.22
2.92
1.60
1.18
24.53
2.92
2.20
60
5.85
Gross margin%
16.46
17.15
14.78
16.82
19.14
21.94
22.57
21.32
21.82
19.18
2.96
21.82
19.16
69
10.16
Operating margin%
12.10
10.21
7.91
8.11
7.48
8.75
9.65
11.72
13.28
14.45
6.68
11.72
9.93
52
23.11
Net margin%
7.02
4.89
4.66
2.34
0.40
0.40
1.25
4.05
2.45
1.30
20.83
1.30
2.40
58
34.55
P/E ratio (avg)x
15.84
17.89
17.84
16.32
15.40
15.66
15.62
16.35
17.06
15.82
34.89
15.82
16.08
61
11.62
EV/EBITx
33.45
35.62
36.14
41.94
46.78
46.41
47.75
49.49
52.56
52.43
31.35
49.49
46.59
57
7.57
FCF yield (avg)%
27.29
28.58
27.43
28.63
27.97
30.31
27.51
26.46
25.91
28.83
11.28
27.51
27.74
63
6.15
FCF margin%
23.15
22.86
23.24
24.43
24.05
23.37
24.51
27.06
24.89
26.27
17.15
24.89
24.24
39
0.419
FCF / Net incomex
1.736
2.096
2.160
2.476
2.746
2.935
3.184
3.812
4.197
4.570
0.128
3.812
2.840
43
21.59
ROIC%
4.18
7.00
6.50
3.88
1.21
0.40
0.40
0.40
0.40
0.40
14.75
0.40
0.81
15
20.36
Return on equity%
11.26
9.65
7.81
9.90
11.47
9.43
6.79
5.66
7.11
6.54
11.34
6.79
8.62
29
10.12
Return on assets%
28.60
27.51
25.49
27.94
30.79
30.98
32.77
34.89
32.37
30.89
7.05
32.37
30.84
21
7.23
EPS₹
17.92
20.03
22.15
26.17
28.19
30.82
35.79
38.75
41.53
48.72
7.71
11.56%
11.27%
—
17.43
EPS growth%
21.31
20.57
18.32
16.22
18.29
20.17
17.91
15.56
16.67
15.00
17.16
16.67
18.10
34
8.54
Bookvalue per sh₹
14.20
15.34
15.12
15.35
15.45
14.29
13.53
15.33
14.30
16.45
3.55
1.25%
1.06%
—
11.80
FCF per share₹
7.62
7.22
7.22
7.01
6.98
7.64
7.54
8.08
8.47
9.22
11.85
5.72%
2.81%
—
6.84
Dividend per sh₹
12.88
13.99
13.21
12.74
14.58
16.69
16.53
17.81
18.04
19.37
3.53
5.84%
4.35%
—
25.79
Div yield (avg)%
5.46
6.92
6.26
7.61
5.89
3.57
5.82
3.07
2.99
0.40
13.38
3.07
5.64
63
18.47
Payout ratio%
15.62
15.20
15.33
17.96
16.23
18.18
17.08
15.06
12.85
15.33
20.25
15.33
15.47
33
95.50
Shares (diluted)M
137.5
162.0
188.3
194.7
224.2
240.4
234.1
231.3
242.8
243.4
92.04
1.66%
7.74%
17
22.38
Buyback yield%
22.46
25.08
25.65
24.93
26.77
25.06
23.49
25.37
23.62
22.79
22.51
23.62
25.00
76
0.760
D/E ratiox
2.254
2.455
2.821
3.126
3.736
4.480
4.896
5.058
5.460
6.090
1.700
5.058
4.108
37
2.097
Enterprise value₹B
2.692
3.231
3.645
3.889
4.403
5.129
5.063
5.489
5.450
6.102
1.455
6.74%
9.22%
74
3.074
LT debt₹B
3.644
4.059
4.864
5.731
5.787
5.604
5.758
5.920
6.908
7.111
0.510
4.21%
7.95%
80
Revenue
₹3.343B
5.79%
1.00×
Cost of revenue
₹2.004B
5.94%
1.01×
Operating expenses
₹793.0M
5.33%
0.96×
Spread over hurdle
25.56%