23.76
Revenue₹B
68.97
73.16
74.63
77.53
79.57
82.61
84.17
86.34
91.09
94.99
25.90
3.61%
3.52%
32
26.51
Revenue growth%
10.12
10.50
13.11
16.06
18.98
16.82
16.59
15.71
17.03
18.94
13.09
16.82
16.33
79
16.69
Gross margin%
5.59
5.19
3.26
2.56
2.40
1.86
0.40
0.40
0.40
0.40
24.24
0.40
2.13
83
3.87
Operating margin%
13.73
16.18
18.52
20.27
20.27
17.93
19.50
20.69
23.49
22.43
15.57
20.69
19.89
40
29.76
Net margin%
25.68
27.31
24.52
26.16
24.62
26.86
29.02
28.66
28.57
25.83
18.76
28.57
26.51
68
22.11
P/E ratio (avg)x
26.63
29.88
29.06
29.92
33.11
30.78
33.84
37.20
36.43
40.33
11.33
36.43
31.94
80
12.71
EV/EBITx
27.21
28.64
32.04
30.34
30.79
28.13
28.07
26.11
27.00
25.76
7.700
27.00
28.10
73
12.40
FCF yield (avg)%
17.52
15.81
15.37
14.57
12.29
12.25
10.44
8.73
10.71
10.77
17.21
10.71
12.27
72
12.18
FCF margin%
8.73
10.85
13.01
13.36
11.86
12.43
14.40
16.21
16.81
17.11
11.57
16.21
13.19
94
0.416
FCF / Net incomex
0.383
0.425
0.419
0.416
0.465
0.497
0.545
0.604
0.625
0.707
0.713
0.604
0.481
35
15.78
ROIC%
9.69
12.57
15.05
16.45
18.11
17.63
17.59
20.05
22.28
24.40
13.26
20.05
17.61
9
28.21
Return on equity%
11.08
13.18
10.36
8.41
7.78
9.52
6.69
9.36
6.96
5.84
26.39
6.96
8.89
43
2.43
Return on assets%
18.19
21.11
21.86
19.95
17.00
14.52
13.08
14.41
16.64
17.25
23.20
14.52
17.12
51
27.69
EPS₹
38.26
40.20
41.09
45.76
46.87
53.45
55.49
53.95
62.74
68.68
29.42
7.94%
6.58%
—
18.32
EPS growth%
2.72
5.05
2.40
5.27
7.73
7.69
9.81
9.16
11.91
11.83
20.33
9.81
7.71
41
26.31
Bookvalue per sh₹
38.59
36.77
35.63
37.84
39.66
38.92
36.79
39.93
39.37
37.55
29.33
(1.09%)
(0.38%)
—
11.04
FCF per share₹
14.25
15.65
14.87
16.21
15.93
17.28
19.37
18.20
18.57
17.17
8.07
1.51%
1.07%
—
17.18
Dividend per sh₹
9.36
9.62
9.46
11.12
11.07
12.86
12.10
12.02
12.28
11.91
40.01
1.48%
3.74%
—
17.40
Div yield (avg)%
23.59
20.78
17.91
15.52
14.98
13.70
10.94
8.08
5.36
6.90
4.85
8.08
14.34
9
15.03
Payout ratio%
3.93
2.69
4.09
1.40
3.34
3.17
4.31
1.61
0.59
0.89
28.14
1.61
2.93
17
909.5
Shares (diluted)M
876.9
865.6
894.0
867.5
867.1
787.2
752.0
773.3
688.2
605.0
904.5
(6.94%)
(3.95%)
89
13.36
Buyback yield%
12.92
11.89
13.22
14.12
12.44
11.57
11.52
11.40
10.83
8.71
23.35
11.40
11.73
34
0.629
D/E ratiox
1.899
1.908
1.973
2.178
1.992
2.125
2.271
2.195
2.244
2.464
0.538
2.244
2.152
28
35.17
Enterprise value₹B
6.712
6.161
5.954
5.847
5.808
5.864
5.227
5.163
5.089
4.656
54.13
(4.33%)
(5.11%)
18
43.86
LT debt₹B
79.19
93.20
91.59
108.1
126.0
138.6
162.2
185.7
197.7
203.0
79.61
10.01%
10.09%
79
Revenue
₹94.99B
3.52%
1.00×
Cost of revenue
₹43.31B
3.33%
0.98×
Operating expenses
₹23.23B
3.65%
1.01×
Cash and investments
18.37%