4.322
Revenue₹B
45.71
46.38
46.47
48.11
48.95
50.43
51.12
52.19
52.04
53.22
4.679
1.69%
1.80%
48
24.79
Revenue growth%
21.20
23.31
22.75
21.29
20.99
19.37
18.72
16.26
17.86
18.06
25.50
18.06
20.18
81
3.44
Gross margin%
9.15
7.75
10.46
11.09
8.38
6.50
8.13
6.73
8.82
10.32
21.59
8.13
8.60
45
29.62
Operating margin%
5.30
6.32
6.19
5.88
4.78
2.63
0.60
2.99
1.95
1.92
13.97
1.95
3.88
6
18.24
Net margin%
10.90
11.35
11.05
10.44
10.69
9.68
8.62
5.69
5.29
4.65
9.08
5.69
10.06
92
22.28
P/E ratio (avg)x
19.33
22.65
21.80
21.03
24.17
26.91
27.91
27.89
26.61
31.19
8.115
27.89
25.39
94
23.19
EV/EBITx
57.59
60.32
68.66
70.83
80.92
95.14
101.8
99.16
107.1
115.9
20.25
101.8
88.03
86
27.50
FCF yield (avg)%
26.59
25.39
27.52
28.91
30.91
30.01
29.51
26.97
29.90
29.71
6.36
29.71
29.21
69
12.02
FCF margin%
27.07
24.84
27.53
27.53
29.07
27.06
27.15
27.88
25.54
22.97
10.27
27.06
27.11
7
0.866
FCF / Net incomex
1.593
1.408
1.239
1.089
1.079
0.991
1.075
0.970
0.919
0.857
0.582
0.970
1.077
78
5.23
ROIC%
14.20
14.15
12.15
12.67
11.44
11.99
11.07
10.84
10.75
11.65
26.43
11.07
11.82
92
13.21
Return on equity%
7.70
5.75
5.21
6.16
3.63
5.71
5.93
4.66
5.53
4.90
24.73
5.53
5.62
66
24.97
Return on assets%
11.36
13.35
15.31
12.37
13.22
10.33
11.43
11.91
9.02
7.29
27.21
10.33
11.67
36
108.49
EPS₹
133.51
126.83
135.10
130.39
134.87
146.38
152.85
179.95
203.70
222.45
120.39
10.53%
6.23%
—
7.93
EPS growth%
19.38
21.92
20.44
23.39
21.13
18.64
18.94
17.56
19.34
16.78
10.34
18.64
19.36
62
155.12
Bookvalue per sh₹
128.72
135.86
128.37
126.80
118.45
114.87
106.29
100.60
92.71
84.15
27.62
(6.61%)
(2.99%)
—
110.93
FCF per share₹
243.53
271.83
321.55
329.16
370.26
437.29
456.66
528.78
558.49
580.92
54.91
9.43%
9.16%
—
105.19
Dividend per sh₹
146.77
160.05
157.36
153.01
134.47
123.13
122.90
113.25
105.38
97.79
155.51
(6.17%)
(4.53%)
—
25.06
Div yield (avg)%
12.53
15.15
13.30
13.07
14.78
14.85
15.85
18.82
17.49
16.01
28.66
16.01
15.00
16
7.72
Payout ratio%
24.94
25.54
25.41
25.00
26.28
25.94
25.48
25.13
24.78
24.86
3.25
25.13
25.27
93
193.2
Shares (diluted)M
246.2
272.1
276.3
313.6
320.0
343.0
343.9
360.9
326.8
336.4
182.4
1.01%
4.35%
17
5.58
Buyback yield%
30.59
30.57
33.03
35.05
38.00
35.37
35.20
37.42
39.83
42.37
13.84
37.42
35.29
13
0.594
D/E ratiox
1.552
1.699
1.529
1.365
1.400
1.431
1.259
1.398
1.348
1.359
0.992
1.359
1.399
30
24.74
Enterprise value₹B
4.191
4.211
3.848
3.478
3.777
3.278
3.474
3.226
3.111
2.797
28.91
(5.83%)
(3.98%)
81
6.531
LT debt₹B
47.97
47.25
43.22
47.32
50.36
45.72
51.76
49.85
56.26
54.45
42.90
1.57%
2.20%
6
Revenue
₹53.22B
1.80%
1.00×
Cost of revenue
₹32.89B
1.64%
0.98×
Operating expenses
₹7.792B
3.03%
1.13×
Goodwill & intangibles
15.08%