1.042
Revenue₹B
2.599
2.718
2.955
3.228
3.458
3.700
4.023
4.239
4.580
4.800
1.136
6.78%
7.15%
6
9.92
Revenue growth%
3.13
3.88
5.50
6.36
5.77
4.15
3.45
5.52
3.86
6.78
28.29
4.15
4.83
38
23.91
Gross margin%
16.34
18.40
17.56
18.08
16.86
19.21
19.41
20.02
19.41
17.95
16.24
19.41
18.24
52
20.38
Operating margin%
21.98
20.55
22.62
22.30
24.48
23.36
21.97
23.46
25.39
23.79
25.94
23.46
22.99
47
7.94
Net margin%
16.57
16.03
14.03
12.70
15.51
13.06
13.28
12.57
10.68
12.27
24.23
12.57
13.17
62
35.66
P/E ratio (avg)x
18.93
18.96
21.28
20.44
23.00
21.19
23.96
21.58
22.11
24.34
14.03
22.11
21.43
88
33.10
EV/EBITx
9.879
9.645
10.24
11.74
12.71
14.51
16.27
16.75
16.05
16.34
22.95
16.27
13.61
52
3.06
FCF yield (avg)%
22.57
22.49
19.81
19.08
20.27
21.37
22.82
21.74
19.65
19.72
12.26
21.37
20.82
58
2.88
FCF margin%
27.12
27.03
28.30
30.76
32.28
31.25
29.85
29.88
30.51
28.02
5.10
29.88
29.87
46
0.401
FCF / Net incomex
1.065
1.004
0.942
0.892
0.802
0.891
0.868
0.908
0.949
1.040
0.996
0.908
0.925
92
24.45
ROIC%
31.68
29.00
29.60
32.39
32.52
35.27
37.23
34.97
32.76
31.89
18.50
34.97
32.45
34
7.46
Return on equity%
26.88
25.37
23.16
24.61
22.16
21.77
24.36
24.02
23.07
22.55
16.96
23.07
23.59
78
5.90
Return on assets%
12.74
10.51
9.15
8.89
11.05
9.30
8.61
9.58
8.73
8.58
12.49
8.73
9.22
46
7.65
EPS₹
2.03
2.04
1.80
1.79
1.78
1.52
1.42
1.49
1.56
1.42
8.07
(4.51%)
(5.08%)
—
20.70
EPS growth%
22.64
20.26
21.08
20.99
18.25
17.58
16.96
15.19
14.66
12.59
28.41
15.19
17.92
17
2.22
Bookvalue per sh₹
9.14
9.98
11.00
9.71
8.97
9.90
9.80
10.51
10.63
9.37
6.22
0.89%
(0.23%)
—
9.03
FCF per share₹
5.24
5.67
5.47
6.03
5.47
5.34
4.97
5.10
4.83
4.76
1.89
(2.72%)
(0.72%)
—
8.39
Dividend per sh₹
7.62
7.87
7.18
7.16
7.16
7.44
6.99
7.19
7.06
7.26
5.76
0.30%
0.49%
—
28.34
Div yield (avg)%
29.85
28.54
28.58
30.66
32.11
31.13
29.75
30.88
32.47
30.39
2.63
30.88
30.53
68
8.85
Payout ratio%
12.70
11.51
9.29
9.55
9.95
12.31
10.56
9.75
7.17
7.89
24.79
9.75
9.85
47
389.5
Shares (diluted)M
342.4
328.3
308.6
286.2
299.4
322.6
299.4
269.4
270.8
252.2
387.6
(3.37%)
(3.28%)
88
10.62
Buyback yield%
0.40
2.13
2.08
2.99
0.96
0.40
2.33
3.69
6.00
5.88
2.77
3.69
2.23
31
0.643
D/E ratiox
2.341
2.625
3.015
3.271
3.689
3.616
3.621
4.289
4.720
4.602
1.650
4.289
3.619
76
2.217
Enterprise value₹B
2.217
2.352
2.522
2.401
2.301
2.542
2.616
2.782
2.980
2.870
2.473
4.52%
3.60%
72
0.994
LT debt₹B
4.411
4.382
4.926
5.501
5.744
6.386
6.401
6.550
7.599
8.439
1.358
8.00%
6.81%
42
Revenue
₹4.800B
7.15%
1.00×
Cost of revenue
₹3.360B
7.15%
1.00×
Operating expenses
₹970.8M
7.43%
1.03×
Cash and investments
16.73%
Spread over hurdle
(7.77%)