3.018
Revenue₹B
3.131
3.361
3.597
3.776
4.011
4.227
4.365
4.653
4.857
5.047
3.356
4.70%
5.31%
13
23.30
Revenue growth%
17.50
19.83
18.64
16.09
13.09
15.77
13.22
13.95
13.69
15.76
24.44
13.95
15.76
30
17.17
Gross margin%
7.71
10.25
8.18
9.49
7.22
5.14
6.98
4.44
3.42
0.51
27.23
4.44
7.10
56
16.23
Operating margin%
8.50
7.71
7.68
9.42
7.77
6.81
9.48
9.36
11.25
11.90
25.34
9.48
8.93
6
14.97
Net margin%
15.24
13.02
12.01
12.64
15.00
17.45
17.76
15.26
14.33
13.56
19.52
15.26
14.66
85
13.77
P/E ratio (avg)x
48.98
49.57
49.50
56.11
54.85
55.88
67.00
65.83
71.75
76.10
16.93
67.00
55.99
5
36.94
EV/EBITx
20.67
23.49
26.08
24.64
22.91
24.75
25.04
26.95
27.75
30.72
25.22
26.95
24.90
73
3.69
FCF yield (avg)%
15.39
14.00
15.99
13.08
11.39
12.46
13.72
11.83
14.17
14.14
21.73
13.72
13.86
66
24.91
FCF margin%
4.63
5.29
4.52
4.62
3.15
0.71
0.40
0.40
0.40
1.94
11.07
0.40
2.54
59
0.815
FCF / Net incomex
0.304
0.307
0.341
0.376
0.351
0.327
0.302
0.277
0.312
0.319
0.265
0.312
0.316
94
6.47
ROIC%
24.55
21.96
24.71
24.11
23.38
24.42
22.42
25.10
26.73
27.90
16.75
25.10
24.48
66
17.65
Return on equity%
24.03
26.39
23.73
21.66
19.56
22.43
23.88
21.16
20.58
21.04
19.89
21.16
22.05
6
10.42
Return on assets%
0.40
0.87
0.40
1.20
0.40
0.41
0.40
0.66
0.92
0.88
3.56
0.66
0.54
77
20.82
EPS₹
159.40
161.72
164.64
179.20
209.61
209.05
228.20
222.15
241.19
238.89
23.15
2.65%
5.30%
—
5.50
EPS growth%
3.41
3.03
1.87
0.40
0.40
2.69
3.39
3.49
2.39
2.83
25.44
2.83
2.76
40
84.98
Bookvalue per sh₹
25.15
25.79
24.81
22.51
24.05
24.96
26.97
23.66
21.23
19.47
37.48
(4.13%)
(3.00%)
—
45.97
FCF per share₹
84.39
81.30
91.02
89.90
96.07
105.55
111.87
108.49
111.40
121.29
76.69
4.77%
3.51%
—
43.14
Dividend per sh₹
60.05
65.98
74.17
69.50
68.68
76.73
73.34
67.90
66.48
67.86
27.86
(0.24%)
1.79%
—
11.26
Div yield (avg)%
0.40
0.40
0.40
3.13
4.31
4.52
3.53
5.97
6.68
5.06
17.20
5.06
3.92
62
14.03
Payout ratio%
29.33
28.60
31.14
31.51
33.98
32.85
31.01
28.90
26.05
25.75
14.55
28.90
30.17
52
36.22
Shares (diluted)M
27.83
28.78
26.73
25.79
23.62
22.01
22.77
24.29
24.79
22.71
35.07
(0.78%)
(2.41%)
10
4.80
Buyback yield%
9.88
10.16
10.93
13.49
12.76
13.25
14.66
13.12
12.46
15.45
20.99
13.25
12.94
90
0.816
D/E ratiox
2.031
2.077
2.411
2.830
3.048
3.229
3.506
3.810
4.502
4.951
0.748
3.810
3.138
35
2.875
Enterprise value₹B
0.534
0.471
0.516
0.552
0.481
0.470
0.476
0.475
0.433
0.422
2.496
(2.56%)
(3.63%)
12
3.417
LT debt₹B
0.524
0.498
0.568
0.607
0.667
0.716
0.810
0.852
0.856
0.870
4.154
5.48%
4.85%
18
Revenue
₹5.047B
5.31%
1.00×
Cost of revenue
₹3.533B
5.31%
1.00×
Operating expenses
₹863.4M
5.34%
1.00×