31.69
Revenue₹B
43.30
45.60
49.24
52.03
55.51
59.37
64.07
68.50
73.59
79.84
32.49
7.54%
6.95%
34
7.08
Revenue growth%
19.81
19.36
20.96
22.03
20.89
22.40
20.11
20.65
18.92
16.65
3.33
20.11
20.38
53
20.43
Gross margin%
27.53
24.79
22.15
19.59
19.37
17.80
19.96
21.03
18.92
20.06
12.88
19.96
20.01
40
6.19
Operating margin%
15.50
16.41
16.63
16.84
18.83
21.52
20.81
18.44
15.57
15.29
5.58
18.44
16.73
7
25.46
Net margin%
16.11
18.93
20.55
22.42
19.49
18.19
20.98
20.78
18.85
21.57
6.59
20.78
20.02
89
37.10
P/E ratio (avg)x
23.67
25.67
28.33
28.78
28.81
27.38
26.08
29.13
31.67
35.79
19.00
29.13
28.56
73
27.17
EV/EBITx
22.70
22.02
19.32
19.65
17.37
16.68
15.83
16.43
17.92
17.62
31.03
16.68
17.77
67
29.52
FCF yield (avg)%
8.93
9.01
9.49
12.15
12.33
11.66
14.19
14.37
11.88
9.80
25.58
11.88
11.77
31
11.46
FCF margin%
5.51
5.38
2.55
0.64
2.28
0.40
0.40
0.72
1.18
2.98
7.82
0.72
1.73
12
0.804
FCF / Net incomex
0.354
0.423
0.454
0.506
0.542
0.629
0.643
0.747
0.724
0.714
0.385
0.714
0.586
52
8.28
ROIC%
23.13
26.10
23.62
23.20
22.57
23.52
21.57
21.79
21.02
21.82
7.58
21.79
22.85
38
5.96
Return on equity%
4.39
1.92
0.40
0.94
3.23
4.16
5.43
3.94
4.43
5.20
3.76
4.43
4.05
49
29.66
Return on assets%
31.56
32.46
29.83
27.56
25.57
27.93
28.86
27.13
29.91
27.71
23.23
27.93
28.39
37
19.68
EPS₹
70.94
70.64
70.80
77.44
90.38
95.32
89.48
84.39
84.93
90.51
20.13
0.03%
2.65%
—
27.65
EPS growth%
6.93
6.16
7.25
7.16
9.29
12.22
9.55
12.31
10.56
11.75
21.25
11.75
9.42
60
60.16
Bookvalue per sh₹
10.89
11.37
12.54
14.22
15.20
14.54
16.71
16.09
18.20
17.12
25.32
2.41%
4.80%
—
56.14
FCF per share₹
24.76
27.08
26.85
25.86
28.02
33.17
34.55
34.36
37.32
37.51
24.90
6.01%
5.32%
—
15.23
Dividend per sh₹
45.72
41.58
44.09
48.66
50.05
46.30
43.58
39.38
38.85
43.34
18.35
(2.84%)
(1.60%)
—
9.17
Div yield (avg)%
17.90
17.98
17.65
15.53
18.36
16.57
19.13
21.07
22.31
25.12
22.05
21.07
18.17
10
19.28
Payout ratio%
4.17
5.63
3.51
6.03
8.61
10.93
8.05
5.93
7.75
8.76
16.45
8.05
6.89
10
639.0
Shares (diluted)M
740.2
736.4
731.0
783.7
843.6
808.9
824.6
852.9
896.0
912.1
634.8
1.57%
1.86%
15
19.93
Buyback yield%
7.99
5.23
4.56
2.05
1.92
1.88
0.40
2.51
0.58
0.40
4.85
0.58
1.99
75
1.320
D/E ratiox
2.077
2.077
1.978
2.056
1.898
1.905
1.767
1.854
2.014
2.320
0.499
1.905
1.996
16
26.50
Enterprise value₹B
53.73
50.26
47.22
52.88
56.23
60.95
64.19
61.59
60.30
68.65
66.80
4.07%
2.88%
8
42.26
LT debt₹B
26.23
24.75
21.05
20.10
19.88
17.32
16.96
15.70
14.79
12.95
16.36
(8.22%)
(7.85%)
65
Revenue
₹79.84B
6.95%
1.00×
Cost of revenue
₹53.10B
7.28%
1.03×
Operating expenses
₹15.91B
6.35%
0.95×
Goodwill & intangibles
15.94%
Property and equipment
15.10%
Spread over hurdle
(8.96%)