3.888
Revenue₹B
4.427
4.621
4.814
5.073
5.342
5.696
5.890
6.234
6.616
7.033
4.167
5.65%
5.07%
46
3.43
Revenue growth%
23.35
22.62
20.62
18.58
20.49
22.69
22.98
25.75
22.88
20.74
16.73
22.88
22.65
87
23.48
Gross margin%
5.01
7.35
4.54
7.18
6.39
8.56
7.50
4.99
2.94
5.17
11.54
5.17
5.78
13
17.12
Operating margin%
26.48
24.52
21.58
20.57
19.25
19.05
20.13
19.51
19.92
19.69
6.80
19.69
20.02
16
24.73
Net margin%
4.19
1.85
0.40
0.40
2.62
4.47
4.08
3.46
5.21
5.87
29.27
4.47
3.77
65
8.739
P/E ratio (avg)x
27.22
26.25
29.63
31.99
31.03
34.91
38.66
41.86
48.85
46.37
31.75
41.86
33.45
29
26.48
EV/EBITx
34.68
36.75
38.85
40.06
35.85
30.65
32.48
35.07
38.13
39.60
8.836
35.07
36.30
13
14.63
FCF yield (avg)%
13.27
14.04
11.35
8.93
9.79
11.16
8.66
5.69
4.34
5.45
14.61
5.69
9.36
76
15.60
FCF margin%
24.40
23.81
22.58
21.48
22.36
22.86
20.70
20.71
22.63
22.34
19.30
22.34
22.47
70
1.219
FCF / Net incomex
1.009
0.993
1.135
1.210
1.442
1.447
1.415
1.702
1.876
2.077
1.554
1.702
1.429
16
21.25
ROIC%
16.12
17.19
19.01
19.87
20.93
20.80
21.11
21.47
22.64
22.51
29.05
21.47
20.86
18
19.39
Return on equity%
10.08
9.08
8.43
10.15
9.69
10.49
8.56
6.36
5.81
3.35
13.75
6.36
8.82
47
11.45
Return on assets%
27.26
24.76
21.87
20.61
22.26
19.82
20.30
21.10
19.62
20.69
9.31
20.30
20.90
89
27.13
EPS₹
37.35
34.44
33.20
35.22
33.34
29.42
29.65
30.55
31.21
34.47
29.44
0.67%
(0.61%)
—
10.00
EPS growth%
16.40
17.07
18.16
15.64
18.18
19.37
19.97
19.77
18.12
20.79
29.04
19.77
18.17
39
11.00
Bookvalue per sh₹
44.49
47.99
40.62
38.85
39.12
34.16
35.98
34.67
31.85
28.51
46.54
(6.13%)
(4.55%)
—
38.64
FCF per share₹
41.48
36.69
32.85
35.50
36.72
38.60
34.21
32.06
35.77
32.92
36.79
(2.16%)
(1.72%)
—
19.63
Dividend per sh₹
32.39
29.62
31.60
32.03
33.91
32.98
31.00
32.26
31.30
28.82
37.14
(3.20%)
(2.04%)
—
25.72
Div yield (avg)%
11.37
11.79
11.15
9.36
9.93
12.77
11.52
11.71
8.81
9.97
29.39
11.52
11.26
67
15.43
Payout ratio%
8.24
6.46
7.71
7.04
6.92
9.81
8.39
5.96
8.06
10.15
24.86
8.39
7.88
26
63.41
Shares (diluted)M
91.59
100.7
96.16
86.84
98.19
103.6
116.9
125.9
139.7
142.1
61.54
7.67%
4.56%
87
17.43
Buyback yield%
3.74
0.79
0.40
1.79
3.96
5.11
5.91
6.20
5.51
6.78
3.32
5.91
4.53
18
0.609
D/E ratiox
1.429
1.446
1.617
1.580
1.532
1.470
1.517
1.484
1.638
1.854
0.682
1.517
1.525
71
1.626
Enterprise value₹B
3.942
4.259
3.897
3.490
3.904
4.166
4.284
4.301
3.836
3.618
1.913
(1.51%)
(2.11%)
78
0.291
LT debt₹B
0.869
0.958
1.103
1.308
1.445
1.723
1.804
1.992
2.316
2.735
0.897
13.60%
13.22%
7
Revenue
₹7.033B
5.07%
1.00×
Cost of revenue
₹3.653B
5.44%
1.04×
Operating expenses
₹1.528B
4.78%
0.97×
Property and equipment
18.67%
Spread over hurdle
78.88%