9.811
Revenue₹B
5.897
6.351
6.734
7.131
7.471
7.942
8.280
8.952
9.342
9.804
10.48
5.59%
5.87%
11
13.09
Revenue growth%
28.03
28.00
30.22
29.48
27.33
29.11
28.15
29.23
27.04
29.61
13.53
29.11
28.63
19
17.22
Gross margin%
32.70
35.16
36.94
38.77
41.29
39.04
39.51
40.17
39.53
41.22
2.13
39.53
39.27
52
4.56
Operating margin%
10.62
10.27
9.50
9.37
8.01
9.00
6.99
5.73
7.37
9.12
5.40
7.37
9.06
46
3.78
Net margin%
32.32
30.87
32.14
34.09
32.25
33.17
33.43
33.59
35.18
37.52
20.46
33.59
33.30
57
25.41
P/E ratio (avg)x
50.44
56.75
58.80
59.59
60.88
66.53
63.05
70.35
74.86
85.87
29.44
70.35
61.97
31
21.76
EV/EBITx
37.84
38.60
38.78
42.64
47.66
51.90
50.94
58.59
68.45
79.85
13.74
58.59
49.30
79
22.96
FCF yield (avg)%
14.87
14.55
14.29
11.70
11.47
12.70
12.90
14.00
15.41
16.31
4.39
14.00
14.15
23
22.18
FCF margin%
25.75
27.44
25.13
23.08
23.17
20.94
23.81
25.01
24.59
23.01
15.17
23.81
24.20
13
0.544
FCF / Net incomex
1.491
1.602
1.652
1.785
1.773
1.674
1.568
1.384
1.218
1.274
1.749
1.384
1.585
87
27.42
ROIC%
19.31
21.27
19.62
22.56
23.38
22.64
22.79
25.41
24.49
23.30
8.89
23.30
22.72
87
29.12
Return on equity%
9.69
8.50
11.31
13.36
12.06
12.37
13.55
10.84
8.73
11.00
17.79
11.00
11.16
41
16.36
Return on assets%
14.29
16.06
14.29
13.20
11.24
13.94
13.69
16.24
17.28
18.95
6.50
16.24
14.29
80
28.13
EPS₹
17.95
19.58
19.53
17.07
16.79
17.57
15.35
16.24
16.92
15.55
29.19
(1.52%)
(2.27%)
—
14.04
EPS growth%
32.41
31.50
32.79
33.40
33.00
32.44
34.89
32.58
32.47
33.49
2.65
32.58
32.68
56
23.67
Bookvalue per sh₹
57.02
60.66
59.83
61.53
56.14
54.51
59.10
58.76
60.32
58.40
8.92
0.79%
(0.87%)
—
36.86
FCF per share₹
90.24
93.94
105.38
125.40
123.93
142.37
171.08
178.04
205.36
217.59
8.24
11.92%
11.23%
—
21.93
Dividend per sh₹
8.28
8.44
8.87
9.12
8.45
8.09
9.18
8.51
8.69
9.16
13.61
1.63%
0.07%
—
8.49
Div yield (avg)%
7.04
7.06
7.79
7.64
7.02
4.75
5.13
7.51
4.79
6.22
3.11
5.13
7.03
85
5.05
Payout ratio%
35.66
38.49
37.47
40.46
38.89
39.47
39.19
37.08
35.68
37.12
22.92
37.12
37.98
13
111.3
Shares (diluted)M
99.23
96.54
103.7
117.8
119.5
118.6
120.2
113.3
129.0
138.8
113.1
3.03%
3.57%
28
20.93
Buyback yield%
14.72
11.81
9.29
9.65
8.30
8.38
8.91
9.67
10.88
12.41
4.14
9.67
9.66
76
1.176
D/E ratiox
0.569
0.642
0.690
0.690
0.771
0.919
0.936
1.075
1.242
1.295
0.785
1.075
0.845
75
9.678
Enterprise value₹B
11.44
13.12
12.05
12.60
12.00
11.94
12.43
14.02
15.44
14.36
4.214
3.65%
3.12%
53
10.84
LT debt₹B
8.806
9.595
11.38
11.62
11.48
13.51
15.97
16.92
19.60
23.27
7.372
15.18%
10.48%
66
Revenue
₹9.804B
5.87%
1.00×
Cost of revenue
₹5.796B
6.01%
1.01×
Operating expenses
₹1.259B
6.25%
1.04×
Goodwill & intangibles
17.31%
Spread over hurdle
29.41%