17.50
Revenue₹B
19.04
19.43
19.91
20.62
21.57
21.89
22.89
23.38
24.13
25.18
18.75
3.14%
3.24%
53
22.87
Revenue growth%
0.40
3.38
2.72
0.84
2.96
1.25
0.40
0.40
0.40
0.40
25.92
0.40
0.62
68
27.31
Gross margin%
10.37
9.56
7.93
6.09
7.14
6.47
4.29
2.06
0.40
0.40
28.75
2.06
6.28
7
25.71
Operating margin%
20.67
22.33
22.82
24.50
21.69
24.11
21.55
22.46
20.99
23.78
4.00
22.46
22.40
25
22.05
Net margin%
21.11
21.91
24.76
27.25
29.27
28.98
31.29
28.40
27.50
28.36
17.83
28.40
27.93
72
23.31
P/E ratio (avg)x
38.77
40.26
41.91
44.76
47.16
51.09
56.83
53.60
56.71
55.34
19.35
55.34
49.12
94
33.02
EV/EBITx
26.56
26.95
25.72
26.28
29.44
32.96
29.91
30.55
32.34
31.08
14.12
31.08
29.68
65
12.07
FCF yield (avg)%
2.97
4.51
2.62
3.84
5.15
4.06
2.35
2.69
3.42
2.84
28.83
2.84
3.19
61
22.36
FCF margin%
28.37
30.37
27.80
27.11
27.74
29.94
27.54
29.24
26.46
28.95
11.49
28.95
28.09
17
1.252
FCF / Net incomex
1.956
2.283
2.487
2.438
2.432
2.618
2.995
3.432
3.468
3.837
1.176
3.432
2.552
51
5.90
ROIC%
27.89
26.79
25.27
24.70
27.15
29.37
27.30
26.88
27.57
29.19
25.31
27.57
27.23
82
23.87
Return on equity%
11.70
9.47
6.85
4.12
3.36
5.11
8.10
7.91
6.11
7.83
7.14
7.83
7.34
69
8.69
Return on assets%
12.95
10.75
12.28
9.59
7.67
6.46
4.99
4.50
4.38
1.67
9.77
4.50
7.07
66
43.38
EPS₹
48.16
52.04
57.16
63.42
70.92
75.23
71.70
78.39
90.44
85.85
45.85
3.89%
6.29%
—
2.86
EPS growth%
23.16
21.17
21.37
22.86
21.64
18.80
17.67
16.18
14.14
16.32
24.06
16.32
19.99
83
70.06
Bookvalue per sh₹
40.85
39.37
40.86
40.52
38.57
42.89
42.34
48.58
53.25
57.71
60.49
8.39%
3.55%
—
21.62
FCF per share₹
19.08
17.34
16.82
15.56
17.25
19.32
19.32
20.44
19.17
18.32
28.75
1.21%
0.13%
—
16.20
Dividend per sh₹
36.45
36.57
36.82
35.69
34.54
31.79
35.96
36.30
37.51
42.01
36.81
4.00%
1.32%
—
4.11
Div yield (avg)%
10.06
11.18
9.65
10.26
11.44
13.85
16.37
14.19
15.95
13.85
17.82
14.19
12.65
71
12.29
Payout ratio%
29.39
27.88
25.91
23.47
23.25
23.78
22.94
23.13
20.96
17.97
13.68
22.94
23.36
81
209.6
Shares (diluted)M
224.8
217.6
228.0
235.1
240.5
248.6
247.9
280.3
318.5
377.0
207.6
9.41%
4.95%
58
3.76
Buyback yield%
9.37
11.98
9.69
10.98
12.22
14.65
13.31
13.78
13.49
11.79
23.68
13.49
12.10
75
0.954
D/E ratiox
0.138
0.135
0.138
0.131
0.122
0.126
0.126
0.117
0.119
0.114
0.914
0.119
0.126
18
11.60
Enterprise value₹B
23.59
24.38
25.77
24.76
27.07
25.73
26.63
28.78
28.20
26.72
13.22
(0.26%)
2.16%
73
9.835
LT debt₹B
13.19
14.14
15.03
17.09
19.82
22.97
23.05
23.00
23.72
24.32
16.23
4.18%
6.24%
71
Revenue
₹25.18B
3.24%
1.00×
Cost of revenue
₹13.16B
3.17%
0.99×
Operating expenses
₹4.339B
2.55%
0.94×
Goodwill & intangibles
17.47%