418.7
Revenue₹B
396.9
405.9
430.3
457.8
485.5
497.2
513.8
539.7
552.4
588.9
439.3
3.94%
4.37%
81
19.52
Revenue growth%
19.31
21.78
19.53
21.47
23.75
20.78
18.02
16.81
18.18
19.82
6.66
18.18
19.68
66
14.34
Gross margin%
25.28
27.20
26.48
25.93
28.20
30.14
32.20
32.60
30.06
29.90
4.15
30.14
29.05
35
16.67
Operating margin%
18.27
20.01
22.80
24.81
24.85
26.77
28.62
30.29
31.35
29.05
4.67
29.05
25.81
21
6.59
Net margin%
14.70
13.97
14.54
11.63
12.54
14.50
15.58
13.17
11.79
11.77
18.48
13.17
13.57
62
24.93
P/E ratio (avg)x
28.77
27.51
28.34
32.33
34.33
36.21
38.69
46.10
48.51
57.03
11.13
46.10
35.27
26
34.62
EV/EBITx
26.81
30.49
33.82
37.81
39.95
46.27
47.53
46.27
50.95
49.28
37.67
47.53
43.11
93
24.02
FCF yield (avg)%
12.73
10.15
9.43
8.63
6.95
7.43
9.60
11.50
12.71
10.31
22.62
10.31
9.87
33
27.38
FCF margin%
13.74
14.59
17.24
16.41
14.47
14.27
12.32
11.43
10.21
9.36
22.19
11.43
14.01
95
1.123
FCF / Net incomex
1.326
1.456
1.436
1.600
1.796
1.886
1.888
1.766
1.721
1.893
0.673
1.886
1.743
38
13.66
ROIC%
21.20
23.17
20.35
20.93
23.42
24.94
23.21
23.59
21.50
23.72
8.07
23.59
23.19
82
29.76
Return on equity%
27.22
26.93
23.94
26.24
24.83
23.47
23.53
26.52
24.59
27.29
5.78
24.59
25.53
93
2.39
Return on assets%
21.69
21.25
19.08
19.15
17.12
15.63
14.98
14.81
16.78
14.57
4.20
14.98
16.95
56
76.54
EPS₹
78.30
78.71
79.86
83.26
78.45
82.59
82.29
79.75
77.47
85.14
80.03
1.65%
0.44%
—
29.65
EPS growth%
29.88
27.08
26.85
25.44
26.54
26.73
26.31
23.95
26.40
26.25
29.32
26.31
26.47
87
116.14
Bookvalue per sh₹
161.78
180.89
197.35
184.24
197.10
181.00
197.76
203.28
192.43
203.60
65.68
0.65%
2.18%
—
34.39
FCF per share₹
117.04
130.52
127.77
134.34
152.26
151.86
141.52
159.96
153.45
156.89
137.02
0.60%
3.24%
—
172.57
Dividend per sh₹
29.71
32.02
31.28
35.51
37.88
41.66
43.69
48.28
52.02
57.06
117.96
8.54%
7.60%
—
25.73
Div yield (avg)%
29.22
29.96
28.28
27.56
26.48
29.07
29.51
27.43
27.83
27.99
16.21
27.99
28.13
52
5.68
Payout ratio%
10.58
11.65
11.18
8.41
10.33
12.08
9.27
11.24
8.77
6.91
8.34
9.27
10.45
43
1.615
Shares (diluted)B
1.808
2.106
2.087
2.181
2.384
2.829
2.956
2.842
2.788
3.010
1.672
4.77%
5.41%
35
16.56
Buyback yield%
9.34
7.67
9.50
11.57
11.27
13.01
10.34
9.82
11.44
12.91
8.88
11.44
10.80
20
1.077
D/E ratiox
2.375
2.609
2.493
2.611
2.889
3.249
3.434
3.912
3.973
4.284
1.661
3.912
3.069
29
40.07
Enterprise value₹B
169.6
163.4
144.6
137.0
145.9
143.0
148.4
155.6
136.7
123.1
205.2
(3.35%)
(3.02%)
43
63.97
LT debt₹B
291.9
258.1
270.5
250.1
277.4
303.1
320.9
358.0
373.9
367.3
312.0
5.77%
1.89%
33
Revenue
₹588.9B
4.37%
1.00×
Cost of revenue
₹285.2B
4.19%
0.98×
Operating expenses
₹127.9B
4.32%
0.99×
Cash and investments
16.28%
Return on capital
285.28%
Spread over hurdle
273.45%