1.622
Revenue₹B
5.645
5.965
6.357
6.685
7.191
7.513
7.843
8.285
8.591
9.095
1.750
4.81%
5.64%
51
20.99
Revenue growth%
23.07
25.04
28.00
26.25
26.18
26.74
26.96
26.31
24.11
23.06
29.24
26.31
26.22
19
7.97
Gross margin%
8.65
9.91
7.27
10.21
8.31
9.95
11.17
9.10
9.62
10.72
9.80
9.95
9.77
15
23.05
Operating margin%
3.57
3.60
1.00
3.43
3.16
2.62
2.98
2.78
0.71
0.40
2.72
2.62
2.88
39
15.30
Net margin%
6.89
4.61
5.76
6.10
6.01
4.49
7.33
10.25
10.44
10.53
3.94
10.25
6.50
41
14.54
P/E ratio (avg)x
27.70
29.90
34.77
41.17
41.13
49.42
50.03
49.26
50.47
57.19
37.03
50.03
45.22
6
30.58
EV/EBITx
24.74
26.18
28.34
30.54
32.79
38.82
46.42
45.83
53.67
57.96
13.79
46.42
35.80
62
28.63
FCF yield (avg)%
18.41
20.38
22.48
19.81
20.86
21.66
22.54
21.50
23.52
22.00
25.81
22.00
21.58
73
8.80
FCF margin%
23.03
24.36
26.12
27.91
28.86
30.15
29.34
30.70
33.56
36.40
27.94
30.70
29.10
69
1.006
FCF / Net incomex
1.351
1.325
1.537
1.514
1.589
1.858
1.817
1.774
1.743
2.003
1.656
1.817
1.666
60
22.02
ROIC%
12.92
11.74
11.93
13.36
14.39
14.08
14.86
12.94
11.13
12.81
28.72
12.94
12.93
73
24.23
Return on equity%
11.75
13.25
14.37
13.80
11.89
9.94
12.15
12.00
13.13
10.48
14.16
12.00
12.08
27
9.51
Return on assets%
12.23
12.26
11.50
14.02
14.32
16.92
16.89
15.06
14.83
12.60
16.39
15.06
14.17
11
49.84
EPS₹
91.96
82.88
87.11
97.63
103.78
97.69
104.50
111.03
124.60
123.13
53.88
3.48%
4.02%
—
17.43
EPS growth%
11.99
13.59
12.54
10.47
8.39
7.42
9.37
11.60
13.85
14.50
9.95
11.60
11.79
27
77.24
Bookvalue per sh₹
49.89
56.07
60.60
68.22
73.17
70.57
66.97
67.10
66.20
69.89
92.04
(0.91%)
3.02%
—
87.01
FCF per share₹
19.61
17.38
15.20
14.27
13.01
13.85
14.32
12.29
10.61
11.32
94.36
(2.74%)
(5.67%)
—
56.47
Dividend per sh₹
81.43
87.85
81.46
88.40
93.94
94.33
93.28
90.69
79.80
82.57
58.61
(2.55%)
0.99%
—
15.83
Div yield (avg)%
8.12
8.70
9.92
8.46
10.12
12.01
10.93
9.02
9.99
10.65
15.00
10.65
9.96
80
24.14
Payout ratio%
29.97
32.58
30.45
30.52
31.64
32.23
32.60
32.18
29.28
26.72
27.23
32.18
31.08
41
44.69
Shares (diluted)M
39.73
38.94
36.51
38.45
39.87
37.01
34.77
33.26
32.93
28.89
46.37
(6.24%)
(2.24%)
60
14.89
Buyback yield%
26.11
27.78
29.40
31.67
32.35
34.70
34.76
32.18
32.23
31.18
17.98
32.23
31.92
86
0.370
D/E ratiox
0.741
0.679
0.626
0.700
0.637
0.681
0.662
0.628
0.632
0.575
0.744
0.632
0.650
11
1.491
Enterprise value₹B
0.703
0.669
0.696
0.626
0.579
0.616
0.545
0.563
0.522
0.511
3.284
(2.47%)
(3.62%)
55
8.097
LT debt₹B
5.759
6.240
7.047
7.198
7.150
7.400
8.115
7.638
7.192
7.133
3.448
(0.05%)
2.81%
5
Revenue
₹9.095B
5.64%
1.00×
Cost of revenue
₹6.219B
5.62%
1.00×
Operating expenses
₹1.763B
5.80%
1.01×
Cash and investments
15.69%
Spread over hurdle
(12.63%)