1.013
Revenue₹B
1.777
1.832
1.881
1.869
1.880
1.895
1.918
1.940
1.940
1.989
1.055
1.13%
1.26%
83
15.90
Revenue growth%
7.02
5.21
6.35
7.82
7.74
8.46
6.61
8.71
8.71
8.33
4.71
8.46
7.78
33
23.47
Gross margin%
15.17
15.66
17.40
20.23
20.79
21.74
21.06
18.40
17.24
19.56
8.62
19.56
18.98
32
16.99
Operating margin%
24.64
26.68
28.64
31.63
29.46
29.48
30.84
32.40
30.71
29.64
20.63
30.71
29.56
65
17.94
Net margin%
10.48
12.83
13.86
11.00
13.30
10.43
8.49
10.93
12.31
14.08
19.86
10.93
11.65
44
8.134
P/E ratio (avg)x
26.52
29.51
34.37
35.40
37.42
39.65
38.83
41.18
43.43
51.85
10.92
41.18
38.12
95
7.912
EV/EBITx
35.65
38.34
39.22
39.78
47.60
46.70
47.18
48.50
50.46
58.43
24.57
48.50
46.94
40
29.65
FCF yield (avg)%
20.73
19.72
17.33
17.63
18.79
17.99
19.65
20.82
18.38
16.77
8.38
18.38
18.59
55
7.95
FCF margin%
25.86
25.81
27.50
26.89
24.51
22.44
21.64
22.43
19.83
19.22
14.35
21.64
23.48
11
0.344
FCF / Net incomex
0.661
0.729
0.721
0.799
0.770
0.766
0.779
0.827
0.918
0.922
0.446
0.827
0.774
51
5.93
ROIC%
22.29
25.05
22.12
23.21
23.47
24.80
24.71
27.59
30.10
30.55
14.25
27.59
24.76
34
13.61
Return on equity%
18.39
18.76
17.40
16.91
14.76
13.23
15.15
17.42
18.39
18.09
21.70
17.42
17.41
24
14.92
Return on assets%
9.28
11.26
13.56
13.77
12.04
12.24
11.49
12.14
12.95
13.38
26.10
12.24
12.19
67
70.09
EPS₹
68.99
66.74
66.24
71.03
68.32
62.53
60.48
67.60
71.87
79.21
76.10
3.00%
1.77%
—
2.80
EPS growth%
10.74
9.20
8.72
5.90
4.74
4.94
3.39
2.70
0.77
0.40
27.59
2.70
4.84
94
41.14
Bookvalue per sh₹
39.69
34.40
30.47
29.87
31.24
28.63
25.33
23.84
22.05
20.32
40.14
(8.24%)
(6.94%)
—
26.29
FCF per share₹
39.85
44.27
48.06
44.39
48.87
45.70
48.74
46.97
46.52
52.53
16.02
1.45%
2.51%
—
62.05
Dividend per sh₹
98.56
92.21
95.20
102.60
98.88
114.47
126.23
145.33
169.07
175.51
20.54
12.16%
5.53%
—
13.36
Div yield (avg)%
10.94
8.53
10.01
12.85
14.50
14.73
13.22
15.09
12.70
10.70
25.54
13.22
12.77
68
13.17
Payout ratio%
3.08
0.40
2.33
2.95
4.96
3.91
3.48
5.42
3.70
5.36
11.35
3.91
3.59
68
14.88
Shares (diluted)M
15.86
14.51
15.40
15.61
14.14
13.25
13.18
13.72
13.52
12.49
14.44
(2.45%)
(2.03%)
84
22.66
Buyback yield%
14.24
16.57
13.60
13.81
12.93
12.83
14.73
14.23
12.22
9.37
29.02
12.83
13.71
8
1.179
D/E ratiox
1.319
1.352
1.488
1.704
1.615
1.713
1.922
1.783
1.656
1.617
1.582
1.713
1.637
54
1.874
Enterprise value₹B
1.799
1.952
1.870
1.686
1.668
1.537
1.384
1.378
1.409
1.265
1.301
(5.38%)
(4.47%)
76
1.845
LT debt₹B
2.229
2.262
2.394
2.624
2.987
3.248
3.640
3.765
4.083
4.507
1.006
8.57%
7.54%
41
Revenue
₹1.989B
1.26%
1.00×
Cost of revenue
₹1.055B
0.95%
0.97×
Operating expenses
₹283.8M
1.95%
1.07×
Property and equipment
17.92%
Cash and investments
15.88%
Spread over hurdle
(4.66%)