31.74
Revenue₹B
19.41
20.93
22.63
25.00
27.56
30.50
32.59
34.81
37.69
40.74
35.16
8.13%
8.36%
25
15.92
Revenue growth%
27.32
27.47
26.52
26.52
24.28
25.46
25.88
27.50
27.85
26.51
11.91
26.51
26.52
19
2.06
Gross margin%
7.28
8.69
6.84
5.81
8.26
10.66
8.93
9.07
9.91
12.13
8.15
9.91
8.81
11
8.48
Operating margin%
17.53
19.96
21.76
20.63
19.60
19.21
18.42
15.42
13.53
13.75
26.00
15.42
18.82
78
14.04
Net margin%
7.66
5.22
5.26
5.19
7.97
6.53
6.19
5.34
7.42
5.32
13.04
6.19
5.76
44
28.71
P/E ratio (avg)x
24.30
22.08
23.06
23.41
22.57
24.16
22.99
24.26
23.60
20.44
10.94
23.60
23.24
43
13.84
EV/EBITx
6.877
7.196
7.292
6.341
6.673
6.037
6.140
5.946
5.372
4.741
16.35
5.946
6.240
56
29.77
FCF yield (avg)%
24.35
24.65
25.36
25.72
25.27
28.23
28.50
26.23
28.11
26.95
26.34
28.11
25.97
38
11.60
FCF margin%
12.60
13.04
11.20
11.18
11.91
10.05
7.60
8.66
11.16
14.02
29.39
10.05
11.19
48
1.469
FCF / Net incomex
0.846
0.852
0.862
0.962
1.074
1.052
1.022
0.959
0.966
0.985
0.915
0.985
0.964
70
8.83
ROIC%
22.69
20.31
20.10
21.57
19.92
17.18
18.82
19.06
16.99
19.96
20.04
18.82
19.94
18
7.01
Return on equity%
27.08
29.81
28.05
27.03
26.23
29.08
29.76
32.27
32.12
30.90
7.58
30.90
29.42
68
26.50
Return on assets%
8.49
8.17
9.00
9.26
12.04
9.52
7.45
4.69
5.43
8.20
6.50
7.45
8.34
11
56.63
EPS₹
139.63
124.91
138.37
122.30
134.31
142.05
137.82
124.92
136.79
136.41
62.87
0.31%
(0.41%)
—
5.21
EPS growth%
4.37
3.20
0.42
1.82
0.40
0.40
0.40
2.19
3.12
3.63
12.30
2.19
2.00
69
104.25
Bookvalue per sh₹
267.03
304.22
320.34
332.62
360.11
333.97
359.86
341.70
337.67
314.09
36.83
(2.70%)
2.29%
—
182.87
FCF per share₹
148.42
143.22
149.44
167.24
189.24
188.35
185.98
172.80
184.17
169.02
77.84
(2.23%)
0.63%
—
176.67
Dividend per sh₹
81.76
73.69
71.82
66.82
65.12
60.70
60.03
63.28
65.76
67.97
135.16
0.86%
(2.38%)
—
26.53
Div yield (avg)%
1.75
0.51
0.40
0.40
0.40
2.58
0.40
1.42
0.40
0.64
16.97
0.64
0.46
41
14.59
Payout ratio%
0.40
3.35
4.61
5.30
4.27
6.32
7.76
6.75
8.39
9.72
17.54
7.76
5.81
88
92.70
Shares (diluted)M
83.71
93.05
93.95
101.6
106.6
99.85
108.2
113.0
123.1
116.5
89.72
1.79%
2.48%
10
4.68
Buyback yield%
27.79
28.47
29.71
31.87
31.33
31.15
33.49
30.68
33.57
31.00
22.26
31.15
31.08
53
1.041
D/E ratiox
1.256
1.472
1.486
1.563
1.603
1.656
1.729
1.664
1.732
2.055
1.148
1.729
1.629
94
26.01
Enterprise value₹B
34.04
36.72
42.79
46.82
48.87
55.21
67.11
66.71
79.90
79.50
1.587
10.22%
8.80%
80
9.027
LT debt₹B
38.15
41.60
40.61
37.80
40.77
42.16
40.52
45.29
49.07
43.17
11.15
1.15%
1.80%
91
Revenue
₹40.74B
8.36%
1.00×
Cost of revenue
₹28.52B
8.36%
1.00×
Operating expenses
₹7.271B
8.51%
1.01×
Goodwill & intangibles
18.21%
Spread over hurdle
(9.81%)