1.452
Revenue₹B
0.838
0.888
0.943
1.027
1.075
1.129
1.198
1.265
1.356
1.465
1.513
6.39%
6.33%
5
10.37
Revenue growth%
22.27
24.36
21.83
24.18
21.37
21.53
19.07
19.37
19.82
18.31
27.78
19.37
21.45
34
4.69
Gross margin%
12.34
9.53
11.99
11.88
10.93
10.75
11.00
11.04
10.77
10.33
17.54
10.77
10.97
70
14.81
Operating margin%
20.15
19.79
19.00
18.18
20.64
23.38
24.39
26.02
26.75
28.85
3.21
26.02
22.01
67
28.68
Net margin%
8.50
7.78
10.71
10.57
12.16
12.86
10.27
13.06
11.28
8.97
2.83
11.28
10.64
27
33.11
P/E ratio (avg)x
19.61
17.43
17.61
19.39
19.51
20.69
21.95
20.94
23.20
21.95
32.46
21.95
20.15
7
8.794
EV/EBITx
15.19
17.01
18.27
20.99
20.93
23.86
28.42
33.62
36.00
41.29
34.86
33.62
22.42
52
10.78
FCF yield (avg)%
8.47
9.60
7.45
10.34
9.39
9.93
9.87
10.19
13.18
10.72
20.03
10.19
9.90
77
4.17
FCF margin%
0.40
0.40
1.53
2.83
2.58
3.89
3.28
1.06
0.57
0.40
7.00
1.06
1.29
75
1.321
FCF / Net incomex
1.012
1.131
1.103
1.110
1.055
1.126
1.230
1.340
1.381
1.268
0.484
1.268
1.128
54
21.24
ROIC%
27.40
30.05
31.56
31.46
28.51
26.75
24.05
23.29
26.28
25.49
13.75
25.49
27.07
47
8.26
Return on equity%
23.58
24.59
22.88
25.47
25.24
23.25
20.50
20.64
20.93
18.93
12.31
20.64
23.06
68
19.60
Return on assets%
24.43
24.37
25.59
25.41
23.69
22.65
19.88
22.30
19.69
17.37
3.40
19.88
23.17
77
46.78
EPS₹
80.35
80.41
82.49
89.71
98.55
103.20
97.00
104.08
99.70
101.35
50.71
0.56%
2.72%
—
5.41
EPS growth%
20.09
19.41
16.70
19.69
16.92
17.11
18.85
16.21
19.13
19.54
6.64
18.85
18.99
51
12.54
Bookvalue per sh₹
97.64
106.14
125.77
130.39
149.42
160.31
185.76
200.46
193.40
198.06
29.42
5.80%
7.86%
—
47.63
FCF per share₹
17.52
17.42
20.03
22.65
21.41
23.50
23.80
24.55
28.01
26.45
61.09
4.32%
4.10%
—
35.27
Dividend per sh₹
69.07
77.89
90.03
96.32
95.37
106.90
104.91
107.59
111.68
104.21
67.16
1.79%
4.20%
—
9.80
Div yield (avg)%
31.50
32.38
29.81
30.46
28.80
31.39
28.56
28.04
28.96
28.19
28.98
28.56
29.39
87
8.28
Payout ratio%
34.07
31.48
31.70
34.50
36.71
33.76
32.28
34.76
34.11
31.70
26.97
33.76
33.91
37
8.362
Shares (diluted)M
12.84
13.59
15.80
18.97
18.61
20.12
20.40
23.33
22.62
22.04
8.259
3.45%
6.69%
62
13.79
Buyback yield%
15.82
17.23
16.71
19.68
20.62
17.93
17.63
20.32
23.04
25.62
2.88
20.32
18.81
16
1.352
D/E ratiox
0.558
0.607
0.658
0.647
0.645
0.566
0.557
0.565
0.579
0.569
1.257
0.566
0.574
87
1.216
Enterprise value₹B
0.612
0.624
0.697
0.776
0.822
0.922
0.977
1.000
0.974
0.870
0.966
1.14%
3.79%
56
438.1
LT debt₹M
522.8
550.7
556.7
596.6
591.5
605.6
673.2
758.1
763.2
889.8
537.9
8.51%
5.28%
46
Revenue
₹1.465B
6.33%
1.00×
Cost of revenue
₹965.4M
6.06%
0.98×
Operating expenses
₹296.9M
7.10%
1.07×
Cash and investments
15.20%
Spread over hurdle
(9.31%)