2.077
Revenue₹B
1.745
1.893
2.049
2.193
2.409
2.657
2.838
3.005
3.173
3.356
2.224
6.86%
7.45%
42
12.83
Revenue growth%
3.55
6.05
7.76
5.01
2.60
2.69
0.91
1.81
0.40
0.40
7.79
0.91
2.65
52
4.10
Gross margin%
26.29
28.96
30.76
31.80
32.45
30.80
29.46
28.51
29.09
28.87
12.89
29.09
29.27
21
14.19
Operating margin%
12.45
14.82
14.54
16.14
14.85
17.53
16.66
14.30
17.27
17.74
27.43
17.27
15.50
9
19.27
Net margin%
12.77
11.26
10.72
9.83
12.25
11.69
12.85
10.59
8.66
7.57
17.90
10.59
10.99
37
36.96
P/E ratio (avg)x
44.76
50.46
51.52
49.39
57.53
64.26
73.74
84.40
98.99
94.62
12.42
84.40
60.90
87
6.336
EV/EBITx
12.68
13.59
13.68
15.81
15.44
17.96
18.68
21.85
25.28
27.53
35.06
21.85
16.89
6
19.94
FCF yield (avg)%
18.86
16.29
14.34
13.25
13.60
15.95
15.86
15.77
16.26
18.17
11.66
15.95
15.90
42
18.66
FCF margin%
8.16
6.09
3.82
4.02
1.32
2.65
4.73
1.99
0.42
0.40
12.86
1.99
3.23
74
0.380
FCF / Net incomex
0.855
0.871
0.879
0.871
0.960
1.052
1.018
1.042
1.167
1.114
1.483
1.052
0.989
48
25.31
ROIC%
1.00
2.50
2.46
4.72
3.33
1.50
0.40
0.90
0.79
0.70
24.41
0.79
1.25
23
4.01
Return on equity%
24.30
21.40
22.81
25.56
25.58
23.98
23.46
25.19
25.41
27.17
3.72
25.19
24.75
11
3.91
Return on assets%
10.93
11.70
10.14
7.58
8.76
11.46
14.32
11.56
13.56
10.69
16.71
11.56
11.19
40
98.84
EPS₹
44.07
40.89
35.89
31.06
33.65
30.20
30.95
26.62
25.28
25.26
109.38
(5.58%)
(4.69%)
—
2.19
EPS growth%
27.26
24.65
24.94
24.75
21.86
21.18
22.29
23.74
26.34
25.68
23.28
23.74
24.70
22
80.06
Bookvalue per sh₹
99.59
103.16
89.97
78.99
71.73
67.44
62.40
64.27
61.63
61.07
89.10
(3.17%)
(5.62%)
—
61.52
FCF per share₹
53.30
55.69
55.44
56.71
64.51
67.53
76.20
83.95
83.57
78.46
51.62
3.99%
4.77%
—
61.43
Dividend per sh₹
96.96
113.43
124.57
140.84
150.18
156.40
155.61
168.97
182.67
199.83
59.67
5.88%
7.72%
—
15.33
Div yield (avg)%
3.98
3.38
3.76
5.46
7.49
7.44
6.96
5.71
6.34
7.22
15.08
6.96
6.02
30
25.81
Payout ratio%
28.64
28.81
29.84
28.16
26.10
27.60
25.60
25.87
23.96
25.02
28.43
25.60
26.85
86
23.50
Shares (diluted)M
43.94
51.44
58.76
70.45
81.66
97.70
109.3
128.0
127.7
153.2
23.94
13.41%
15.14%
27
18.13
Buyback yield%
13.06
14.93
14.62
15.74
13.70
16.08
14.45
13.98
14.12
12.95
10.72
14.12
14.28
83
0.745
D/E ratiox
0.711
0.720
0.745
0.715
0.644
0.628
0.664
0.663
0.616
0.639
0.143
0.639
0.663
45
0.979
Enterprise value₹B
1.318
1.279
1.131
1.028
0.924
0.829
0.846
0.842
0.757
0.818
2.287
(2.42%)
(5.57%)
95
1.776
LT debt₹B
0.611
0.698
0.697
0.748
0.753
0.708
0.751
0.842
0.823
0.834
2.616
2.08%
4.25%
6
Revenue
₹3.356B
7.45%
1.00×
Cost of revenue
₹2.007B
7.46%
1.00×
Operating expenses
₹701.1M
7.47%
1.00×
Property and equipment
17.65%
Spread over hurdle
(10.73%)