15.43
Revenue₹B
10.98
11.91
13.08
13.95
14.98
16.05
17.35
18.90
20.26
22.40
16.16
8.38%
8.46%
16
26.00
Revenue growth%
12.16
13.66
10.84
12.63
11.83
13.46
13.37
14.76
16.38
16.41
11.02
14.76
13.41
68
8.35
Gross margin%
24.22
26.46
25.05
26.87
25.65
26.23
23.29
23.69
24.84
26.27
20.78
24.84
25.35
87
27.82
Operating margin%
9.77
11.33
10.64
7.88
8.69
7.74
8.65
9.27
8.84
6.77
18.78
8.65
8.76
13
16.16
Net margin%
20.43
22.95
23.84
21.84
22.41
25.14
28.09
25.99
26.01
27.73
11.71
26.01
24.49
16
12.85
P/E ratio (avg)x
6.798
7.044
7.821
8.040
9.040
9.040
9.595
10.53
10.30
10.03
26.38
10.03
9.040
25
26.71
EV/EBITx
19.72
17.33
18.97
20.32
20.81
18.80
17.34
15.79
14.90
14.42
30.15
15.79
18.07
47
11.76
FCF yield (avg)%
15.29
16.89
14.94
15.72
17.43
15.31
16.09
13.97
16.14
18.28
9.87
16.09
15.90
37
12.13
FCF margin%
13.94
16.49
17.44
16.17
17.48
18.73
20.06
21.68
20.69
20.37
2.64
20.37
18.10
46
0.366
FCF / Net incomex
0.396
0.449
0.447
0.466
0.508
0.585
0.666
0.769
0.764
0.799
1.347
0.764
0.547
41
3.29
ROIC%
27.45
29.77
30.12
29.21
26.30
23.83
22.17
21.54
22.60
24.96
20.85
22.60
25.63
48
16.38
Return on equity%
11.80
9.46
7.34
8.22
7.18
4.45
7.27
9.44
8.97
8.60
16.49
8.60
8.41
36
4.77
Return on assets%
26.23
25.07
25.79
25.57
27.63
26.95
26.83
28.62
28.77
29.30
18.42
28.62
26.89
67
31.90
EPS₹
72.02
80.04
88.85
99.75
98.41
111.53
122.99
137.25
152.54
169.12
34.13
11.44%
9.93%
—
14.17
EPS growth%
5.04
5.14
6.28
6.64
7.31
7.03
5.21
7.00
9.39
8.73
21.59
7.03
6.82
14
27.86
Bookvalue per sh₹
64.62
70.61
82.44
98.82
106.42
121.08
131.76
156.66
171.47
206.89
36.61
14.22%
13.79%
—
53.05
FCF per share₹
47.77
46.01
42.84
48.05
52.54
55.38
58.40
64.86
64.43
62.82
21.93
3.64%
3.75%
—
9.04
Dividend per sh₹
42.23
43.34
52.07
54.46
60.82
65.59
72.27
72.48
86.60
93.96
8.90
9.09%
8.78%
—
17.97
Div yield (avg)%
15.34
15.37
15.42
13.23
15.00
13.06
15.18
17.49
17.64
14.69
28.08
15.18
15.26
17
29.79
Payout ratio%
18.88
18.82
19.99
20.42
18.35
17.05
14.72
14.85
16.24
17.53
13.83
16.24
17.94
22
413.4
Shares (diluted)M
493.7
513.6
523.9
483.7
508.0
461.1
527.5
522.7
561.1
622.0
408.4
4.13%
2.52%
63
11.22
Buyback yield%
23.15
22.33
22.50
20.14
18.83
16.59
16.61
15.41
14.38
16.65
14.82
16.59
17.74
17
0.339
D/E ratiox
0.416
0.378
0.388
0.401
0.438
0.430
0.419
0.410
0.427
0.429
0.513
0.427
0.417
52
3.904
Enterprise value₹B
19.91
20.03
22.64
24.86
27.70
28.82
28.88
31.11
34.10
38.30
13.25
6.70%
6.79%
70
10.76
LT debt₹B
15.05
15.24
16.58
17.88
17.99
20.67
23.33
23.70
23.36
26.47
5.269
8.03%
7.22%
13
Revenue
₹22.40B
8.46%
1.00×
Cost of revenue
₹11.68B
8.63%
1.02×
Operating expenses
₹4.295B
7.90%
0.95×
Goodwill & intangibles
20.63%