2.292
Revenue₹B
3.039
3.162
3.322
3.432
3.626
3.740
3.856
4.115
4.380
4.650
2.538
5.10%
4.88%
16
26.23
Revenue growth%
4.81
5.80
7.91
5.38
5.92
6.47
9.33
8.77
10.25
7.58
25.02
8.77
7.03
38
16.41
Gross margin%
23.09
24.73
21.77
21.08
18.21
20.23
20.06
19.57
20.93
20.30
6.50
20.23
20.62
44
29.09
Operating margin%
10.78
10.55
10.34
11.35
9.49
8.05
10.15
12.73
13.82
15.28
18.09
12.73
10.67
57
9.48
Net margin%
34.50
36.60
34.06
35.01
37.16
37.12
34.90
37.56
40.50
38.06
9.02
37.56
36.86
75
23.30
P/E ratio (avg)x
9.324
8.115
7.121
6.674
6.888
6.554
7.057
7.324
7.223
7.167
24.62
7.167
7.144
10
6.814
EV/EBITx
14.93
14.87
13.05
12.57
12.04
12.97
13.52
14.39
13.40
13.81
37.80
13.52
13.46
65
12.31
FCF yield (avg)%
13.80
11.61
10.92
11.70
11.71
14.12
12.59
13.15
14.88
14.15
8.22
14.12
12.87
94
6.65
FCF margin%
14.73
16.09
16.85
14.81
16.44
13.84
11.05
9.74
6.78
8.62
13.60
9.74
14.28
6
0.744
FCF / Net incomex
1.389
1.299
1.202
1.333
1.205
1.103
1.123
1.266
1.164
1.245
1.464
1.164
1.225
93
27.00
ROIC%
24.79
23.20
22.37
21.90
24.45
24.69
25.73
23.73
24.00
21.80
20.09
24.00
23.86
59
12.94
Return on equity%
21.50
23.68
23.23
24.69
25.57
24.40
21.67
20.05
21.58
23.12
2.95
21.67
23.17
84
4.57
Return on assets%
8.50
5.69
3.85
5.02
3.94
4.46
5.84
8.68
11.67
9.23
20.82
8.68
5.76
5
13.46
EPS₹
17.56
17.44
16.41
18.75
21.65
24.89
25.13
25.94
27.67
30.78
14.25
7.30%
6.35%
—
16.03
EPS growth%
7.52
7.84
6.87
5.69
6.61
5.26
6.01
6.35
6.32
5.21
24.25
6.01
6.34
71
14.40
Bookvalue per sh₹
8.85
8.06
8.77
9.89
10.77
10.60
11.42
10.93
10.45
9.63
3.44
(2.20%)
1.59%
—
3.30
FCF per share₹
11.88
10.81
9.96
9.90
9.15
9.84
10.04
11.04
9.84
9.18
2.79
0.06%
(2.06%)
—
15.97
Dividend per sh₹
7.23
6.89
7.77
8.55
8.06
8.74
9.83
11.04
11.98
13.31
17.34
10.55%
7.95%
—
28.32
Div yield (avg)%
9.13
6.16
7.91
9.78
12.05
10.95
11.73
10.06
8.83
8.98
24.85
10.06
9.45
75
15.53
Payout ratio%
27.00
27.34
26.13
25.32
25.64
22.67
23.28
20.54
23.16
26.04
15.91
23.16
25.48
20
146.6
Shares (diluted)M
198.8
199.2
197.2
196.5
228.2
256.2
260.5
254.5
292.7
294.2
151.4
5.21%
5.14%
59
14.45
Buyback yield%
26.11
26.23
24.75
26.77
29.10
29.64
27.67
27.27
24.31
23.24
15.77
27.27
26.50
69
1.304
D/E ratiox
1.318
1.265
1.268
1.360
1.380
1.391
1.477
1.371
1.579
1.585
1.284
1.477
1.375
52
0.813
Enterprise value₹B
5.909
5.478
6.067
5.949
6.298
7.095
6.606
6.379
7.385
8.158
5.208
5.31%
3.91%
21
2.069
LT debt₹B
4.086
4.725
5.528
5.856
6.877
7.167
7.225
7.831
8.134
8.836
1.034
5.14%
7.64%
67
Revenue
₹4.650B
4.88%
1.00×
Cost of revenue
₹2.649B
4.49%
0.96×
Operating expenses
₹772.4M
5.18%
1.03×
Goodwill & intangibles
16.94%
Cash and investments
16.19%
Spread over hurdle
81.33%