23.85
Revenue₹B
17.65
19.18
20.91
22.63
23.62
25.26
26.83
28.00
29.74
31.41
25.83
5.87%
6.72%
77
14.31
Revenue growth%
15.49
13.93
11.90
9.08
9.81
8.60
7.72
8.53
7.59
8.12
6.24
8.12
8.84
25
26.77
Gross margin%
18.34
19.52
19.08
20.77
21.11
18.62
17.57
19.99
18.93
18.94
27.64
18.93
19.01
84
2.64
Operating margin%
0.40
0.40
0.40
0.40
0.40
1.19
1.62
3.02
4.04
3.74
18.02
3.02
0.80
26
24.19
Net margin%
14.45
17.03
15.82
17.67
18.49
16.45
18.77
18.01
20.80
21.96
26.74
18.77
17.84
23
37.01
P/E ratio (avg)x
24.42
23.99
25.17
28.69
31.34
34.95
39.74
40.60
40.26
44.51
7.271
40.26
33.14
62
36.12
EV/EBITx
23.26
23.71
22.73
19.57
19.24
16.69
17.62
19.18
18.83
19.90
31.55
18.83
19.41
81
27.88
FCF yield (avg)%
15.75
15.65
17.01
18.39
18.73
19.84
22.68
22.22
21.80
24.77
9.92
22.22
19.29
20
14.86
FCF margin%
13.86
10.87
13.38
14.25
14.42
13.94
15.30
15.86
14.17
13.67
4.63
14.17
14.06
81
0.433
FCF / Net incomex
0.132
0.143
0.158
0.189
0.203
0.233
0.251
0.279
0.277
0.323
0.814
0.277
0.218
85
9.67
ROIC%
12.78
13.12
11.34
8.44
7.47
4.98
4.40
1.59
1.56
2.88
9.23
2.88
6.23
41
21.32
Return on equity%
13.80
16.35
19.23
20.88
18.93
19.59
18.70
19.02
20.57
20.46
6.88
19.59
19.13
15
15.40
Return on assets%
6.88
6.99
6.54
8.07
8.45
7.79
6.13
8.00
7.41
8.24
25.19
7.79
7.60
29
56.27
EPS₹
102.45
120.97
142.81
158.25
181.76
176.59
196.95
204.15
203.86
236.83
59.96
5.44%
10.63%
—
15.85
EPS growth%
28.96
29.67
29.33
29.69
32.38
31.12
31.65
33.42
30.75
33.18
28.99
31.65
30.94
74
23.49
Bookvalue per sh₹
131.27
153.31
165.94
193.64
207.54
248.86
266.83
293.59
332.27
346.56
31.38
10.80%
11.28%
—
133.46
FCF per share₹
256.01
270.60
290.53
335.22
395.76
440.22
504.50
502.86
497.54
552.32
126.38
6.89%
8.34%
—
34.38
Dividend per sh₹
34.70
30.52
30.52
29.74
26.43
23.60
25.26
23.86
23.72
25.52
102.47
(0.70%)
(2.26%)
—
22.02
Div yield (avg)%
4.95
5.29
6.52
7.29
7.53
5.24
3.77
3.43
1.70
1.87
19.94
3.43
5.10
19
8.96
Payout ratio%
22.05
23.94
25.28
26.62
27.70
26.93
24.85
22.26
20.19
20.11
17.87
22.26
24.40
48
119.9
Shares (diluted)M
120.8
126.4
120.1
141.5
145.6
141.0
133.6
131.6
145.9
149.1
119.8
0.47%
2.10%
58
15.63
Buyback yield%
28.18
27.68
26.31
25.49
23.61
21.90
24.57
23.84
21.24
22.27
28.25
22.27
24.20
22
0.527
D/E ratiox
1.078
1.080
1.105
1.095
1.229
1.374
1.420
1.436
1.413
1.345
1.211
1.413
1.287
59
26.46
Enterprise value₹B
3.592
4.095
4.611
4.734
5.089
4.653
4.500
4.663
4.289
4.585
10.14
(2.06%)
3.17%
51
16.78
LT debt₹B
27.48
26.42
25.29
23.48
24.54
22.59
20.94
19.92
18.00
17.74
3.924
(6.29%)
(4.97%)
87
Revenue
₹31.41B
6.72%
1.00×
Cost of revenue
₹16.95B
6.86%
1.01×
Operating expenses
₹7.063B
6.15%
0.95×
Goodwill & intangibles
20.53%