1.580
Revenue₹B
17.94
18.51
18.45
18.70
18.95
18.80
19.57
20.29
20.19
20.46
1.701
1.55%
1.50%
84
19.75
Revenue growth%
21.38
21.94
21.62
20.89
19.17
21.92
22.29
24.91
27.82
27.41
13.06
24.91
21.93
53
14.62
Gross margin%
14.71
14.26
15.84
14.14
16.98
14.04
17.04
16.03
17.78
20.22
27.30
17.04
15.94
62
28.00
Operating margin%
27.89
29.37
27.36
25.37
22.37
23.25
26.08
25.42
25.06
26.88
3.34
25.42
25.75
89
6.15
Net margin%
10.69
12.91
12.55
13.44
15.20
16.31
16.59
19.58
22.12
21.69
22.70
19.58
15.76
22
34.98
P/E ratio (avg)x
29.12
27.64
26.70
25.81
27.09
23.76
21.89
19.20
16.94
14.70
6.164
19.20
24.79
20
18.57
EV/EBITx
10.53
10.51
12.30
13.14
14.06
15.83
17.61
19.17
22.09
21.04
37.61
19.17
14.94
79
12.84
FCF yield (avg)%
21.18
20.50
20.92
20.60
21.61
18.81
20.85
18.17
18.39
16.40
14.95
18.39
20.55
28
2.66
FCF margin%
5.98
8.41
9.19
8.69
10.33
9.50
8.26
10.86
13.72
14.09
20.85
10.86
9.34
84
0.591
FCF / Net incomex
1.664
1.749
1.645
1.876
2.066
2.361
2.179
2.168
2.505
2.785
0.197
2.361
2.117
88
15.21
ROIC%
11.40
14.30
16.85
18.64
17.18
14.73
16.39
14.91
16.94
19.57
19.49
16.39
16.62
58
27.64
Return on equity%
9.38
11.56
11.78
10.73
11.84
11.24
10.90
12.23
10.98
10.40
2.53
10.98
11.11
42
12.80
Return on assets%
2.44
2.63
0.67
0.40
0.40
1.63
0.60
0.50
0.40
3.37
12.98
0.60
0.63
86
13.65
EPS₹
25.16
28.58
26.41
24.56
25.38
27.90
28.72
32.28
34.06
33.69
14.86
5.83%
3.58%
—
5.87
EPS growth%
11.93
11.32
13.59
13.85
13.61
11.00
10.52
13.04
15.04
12.85
6.79
12.85
12.94
11
58.32
Bookvalue per sh₹
60.84
56.89
58.02
61.97
67.67
65.70
72.62
71.65
65.02
69.77
24.12
0.61%
2.22%
—
16.59
FCF per share₹
64.63
66.62
64.87
71.43
69.57
75.90
73.27
74.01
78.61
86.67
43.82
4.49%
2.77%
—
39.16
Dividend per sh₹
43.43
47.78
55.90
64.18
63.10
67.10
67.95
66.63
78.11
80.79
53.80
5.07%
6.16%
—
10.44
Div yield (avg)%
24.77
25.28
23.12
20.16
22.53
22.48
22.18
22.43
24.50
25.17
10.48
22.48
22.82
93
11.06
Payout ratio%
1.98
1.01
1.86
0.41
0.40
0.40
0.40
2.72
0.40
3.40
17.80
0.40
0.71
52
130.6
Shares (diluted)M
137.9
148.5
164.2
168.9
152.7
156.5
149.8
147.0
144.0
147.0
136.3
(0.76%)
0.26%
43
5.24
Buyback yield%
23.66
24.17
23.81
24.70
26.87
28.80
27.06
26.41
23.60
23.93
19.73
26.41
24.43
29
0.724
D/E ratiox
2.353
2.734
2.980
3.300
3.717
3.655
3.852
4.321
5.047
5.511
1.729
4.321
3.686
43
16.06
Enterprise value₹B
9.637
9.820
10.98
12.27
12.37
13.01
13.17
14.62
14.12
12.68
13.16
0.49%
2.83%
93
3.725
LT debt₹B
16.47
19.02
20.92
23.13
23.72
23.88
24.35
26.13
30.43
29.48
22.08
4.44%
7.32%
52
Revenue
₹20.46B
1.50%
1.00×
Cost of revenue
₹13.29B
1.47%
1.00×
Operating expenses
₹4.375B
1.54%
1.00×
Cash and investments
18.52%
Goodwill & intangibles
15.58%
Spread over hurdle
(5.38%)