6.623
Revenue₹B
3.157
3.455
3.677
4.043
4.398
4.825
5.295
5.663
6.159
6.726
7.280
8.87%
8.67%
50
12.13
Revenue growth%
6.96
9.42
8.73
6.79
7.52
8.81
11.47
9.16
10.81
9.92
22.88
9.92
8.99
68
21.11
Gross margin%
13.59
11.57
11.65
12.04
11.47
9.71
8.89
10.62
7.82
5.84
20.39
8.89
11.05
22
18.67
Operating margin%
9.76
12.04
13.54
13.53
12.81
12.94
11.49
9.70
7.70
7.16
5.94
9.70
11.77
50
25.56
Net margin%
9.94
12.23
10.43
8.96
9.31
8.64
6.81
4.18
4.76
4.19
6.71
4.76
8.80
6
22.18
P/E ratio (avg)x
8.157
7.639
7.349
7.832
7.468
6.754
7.016
7.349
7.141
7.723
10.79
7.141
7.408
62
33.27
EV/EBITx
19.43
20.03
18.35
18.88
19.58
21.33
20.16
19.79
19.63
17.36
8.684
19.79
19.60
35
10.27
FCF yield (avg)%
8.52
6.32
3.75
2.68
4.55
4.49
1.62
2.86
1.14
3.59
12.56
2.86
3.67
37
12.66
FCF margin%
4.14
1.67
0.40
1.67
3.84
6.38
7.18
6.72
6.96
7.28
5.92
6.96
5.26
87
1.016
FCF / Net incomex
1.169
1.086
0.949
0.998
1.004
0.885
0.924
0.894
0.897
0.791
0.839
0.894
0.937
35
8.18
ROIC%
15.42
16.97
19.48
18.07
16.93
18.54
18.59
17.86
18.82
19.35
17.80
18.59
18.30
67
19.41
Return on equity%
19.30
16.36
14.86
14.31
12.69
10.53
10.30
8.17
5.18
2.24
25.02
8.17
11.61
29
27.59
Return on assets%
38.99
38.28
40.71
38.76
40.91
42.26
44.23
41.52
42.46
43.54
18.69
42.46
41.22
24
100.84
EPS₹
104.05
111.39
106.71
100.49
92.73
84.05
80.82
70.63
73.12
64.35
103.29
(7.05%)
(5.85%)
—
10.10
EPS growth%
25.53
26.31
27.92
27.65
29.17
29.96
29.54
28.09
27.04
29.02
10.01
29.02
28.00
15
91.61
Bookvalue per sh₹
110.14
103.76
111.75
106.30
104.94
117.31
111.28
125.58
125.69
140.21
37.76
5.97%
2.36%
—
47.81
FCF per share₹
47.06
49.12
47.54
53.44
54.69
61.28
60.22
58.44
58.02
66.06
85.01
3.85%
4.55%
—
105.89
Dividend per sh₹
38.51
36.36
33.93
38.56
39.31
44.12
47.02
50.57
46.83
46.18
92.23
3.28%
2.26%
—
26.67
Div yield (avg)%
9.65
10.14
7.60
5.21
5.18
3.28
5.38
6.66
8.01
9.06
14.57
6.66
7.13
92
26.26
Payout ratio%
1.20
3.84
1.54
3.97
1.83
4.53
6.40
4.27
6.22
8.61
21.10
6.22
4.12
27
10.34
Shares (diluted)M
9.087
8.578
9.446
9.952
9.447
10.29
10.20
10.08
11.15
11.60
10.22
4.19%
1.22%
33
10.85
Buyback yield%
13.06
14.43
15.91
18.24
20.53
20.13
20.08
17.11
15.41
15.03
12.78
17.11
16.51
21
1.298
D/E ratiox
0.300
0.298
0.292
0.284
0.310
0.334
0.310
0.359
0.342
0.391
1.248
0.342
0.310
38
3.772
Enterprise value₹B
2.825
2.935
3.309
3.316
3.218
3.688
4.407
5.087
5.491
6.021
5.002
13.35%
9.40%
63
1.878
LT debt₹B
4.887
5.580
6.049
6.999
7.656
8.083
7.904
8.477
9.892
10.34
7.434
6.19%
7.49%
22
Revenue
₹6.726B
8.67%
1.00×
Cost of revenue
₹3.323B
8.85%
1.02×
Operating expenses
₹1.405B
8.22%
0.96×
Property and equipment
22.90%
Spread over hurdle
(2.39%)