28.81
Revenue₹B
43.98
45.01
46.07
46.47
46.73
48.97
50.67
52.17
53.83
54.55
30.68
3.14%
2.73%
40
24.89
Revenue growth%
11.46
14.11
16.19
15.57
12.98
14.29
15.92
18.17
18.64
21.23
4.68
18.17
15.75
75
18.72
Gross margin%
2.33
4.04
4.24
2.06
2.07
1.60
3.51
1.41
2.02
2.39
24.97
2.02
2.20
59
7.44
Operating margin%
8.96
9.38
10.65
9.73
9.89
9.34
7.56
9.87
9.69
8.78
19.68
9.34
9.53
73
2.29
Net margin%
13.59
15.23
18.15
17.45
18.42
16.26
17.27
14.89
14.61
12.43
21.53
14.89
15.74
13
36.64
P/E ratio (avg)x
11.29
10.37
8.936
7.682
7.004
6.656
6.417
6.153
5.856
5.945
35.50
6.153
6.830
40
9.443
EV/EBITx
49.67
46.33
51.50
59.85
64.20
73.03
80.20
88.80
97.03
105.9
32.02
88.80
68.62
93
17.61
FCF yield (avg)%
7.89
8.55
7.49
8.59
7.93
10.82
12.38
14.22
15.06
15.87
28.77
14.22
9.71
46
25.85
FCF margin%
15.97
14.23
13.25
14.31
15.27
17.61
20.07
20.66
21.53
22.40
26.67
20.66
16.79
14
0.690
FCF / Net incomex
2.249
2.619
2.994
3.055
3.269
3.695
3.850
4.003
3.971
4.054
1.528
3.971
3.482
24
2.46
ROIC%
17.42
18.45
16.12
13.18
15.47
12.98
10.15
12.35
9.99
8.01
5.99
10.15
13.08
54
15.95
Return on equity%
6.67
4.19
1.65
0.40
0.40
0.40
0.40
0.40
0.65
0.40
28.37
0.40
0.40
26
2.51
Return on assets%
22.25
19.91
19.94
22.67
25.10
25.51
23.65
24.51
24.45
25.65
28.65
24.51
24.05
89
36.23
EPS₹
178.58
178.60
192.93
215.41
240.05
258.57
279.66
294.25
335.26
335.05
38.53
6.90%
7.88%
—
14.36
EPS growth%
11.84
10.40
9.62
7.42
9.62
9.69
10.26
8.10
6.98
4.86
11.98
8.10
9.62
6
92.86
Bookvalue per sh₹
104.54
114.39
112.62
105.86
105.53
115.45
129.40
125.31
140.96
133.08
100.61
4.75%
1.64%
—
83.79
FCF per share₹
95.76
89.98
95.24
108.17
120.41
130.92
130.94
129.52
142.26
164.59
116.87
6.45%
6.84%
—
75.53
Dividend per sh₹
38.25
42.98
43.84
39.87
37.74
38.71
34.53
31.60
35.48
33.33
40.06
(2.45%)
(0.41%)
—
29.61
Div yield (avg)%
23.42
24.71
26.85
29.13
28.73
25.92
24.38
24.68
25.65
25.56
10.54
25.56
25.60
71
5.24
Payout ratio%
29.14
27.53
28.16
26.23
25.62
23.91
25.10
23.95
21.59
24.13
5.49
23.95
25.36
30
142.8
Shares (diluted)M
123.8
128.5
120.9
130.3
134.7
145.8
134.9
142.5
131.6
137.1
140.2
0.35%
0.27%
23
26.17
Buyback yield%
17.04
15.13
15.91
14.86
15.06
15.36
16.21
15.95
16.72
16.01
17.33
16.01
15.93
22
1.258
D/E ratiox
1.143
1.046
1.046
0.983
1.000
1.023
1.004
1.119
1.098
1.223
1.484
1.098
1.046
94
32.42
Enterprise value₹B
6.225
6.702
6.686
6.374
6.293
6.094
5.723
5.449
5.239
5.096
42.56
(4.13%)
(2.48%)
89
45.56
LT debt₹B
43.93
43.68
39.30
35.61
37.32
36.74
38.60
39.58
40.29
37.81
33.84
0.26%
(1.21%)
80
Revenue
₹54.55B
2.73%
1.00×
Cost of revenue
₹31.97B
3.10%
1.04×
Operating expenses
₹10.40B
1.97%
0.93×
Cash and investments
19.77%
Property and equipment
15.75%
Spread over hurdle
(6.27%)