92.64
Revenue₹B
212.5
227.3
246.1
264.4
288.3
314.8
346.8
376.8
399.7
438.2
100.6
8.74%
8.42%
31
8.50
Revenue growth%
13.73
12.18
9.89
11.84
14.49
11.59
9.01
6.08
6.92
8.81
9.15
8.81
10.74
43
10.71
Gross margin%
28.07
29.88
30.95
28.64
26.86
27.22
29.27
30.66
31.15
28.16
19.02
29.27
28.96
42
8.08
Operating margin%
23.96
26.81
24.98
25.45
25.03
24.38
24.87
24.61
25.65
27.51
3.99
24.87
25.01
18
4.05
Net margin%
27.53
28.22
28.71
25.75
28.32
29.71
29.79
31.56
32.81
35.59
5.57
31.56
29.21
19
16.20
P/E ratio (avg)x
27.85
30.09
33.15
32.17
29.75
28.58
29.98
30.47
28.57
28.21
30.15
28.58
29.87
34
27.77
EV/EBITx
16.29
15.44
16.65
17.04
16.59
15.93
17.98
17.44
16.30
18.80
17.19
17.44
16.62
77
12.84
FCF yield (avg)%
26.97
24.48
26.94
26.69
28.99
29.61
28.49
27.43
25.39
27.73
24.17
27.73
27.20
85
3.42
FCF margin%
8.56
6.68
4.58
2.38
0.40
0.67
1.80
0.40
0.40
0.93
16.52
0.67
1.37
15
0.911
FCF / Net incomex
0.400
0.435
0.457
0.448
0.459
0.425
0.406
0.355
0.341
0.322
0.345
0.355
0.415
15
5.41
ROIC%
18.67
17.22
14.86
12.15
10.03
12.04
11.40
12.25
9.94
12.11
27.92
12.04
12.13
90
22.17
Return on equity%
23.16
22.28
24.09
26.85
28.85
26.84
24.74
24.91
22.23
20.75
4.39
24.74
24.41
11
4.63
Return on assets%
4.79
6.75
7.02
4.56
3.94
3.53
1.12
0.40
0.40
1.41
17.91
1.12
3.73
53
144.73
EPS₹
67.80
69.07
70.13
71.14
67.30
64.41
60.76
60.43
57.81
58.52
150.71
(2.76%)
(1.59%)
—
3.82
EPS growth%
14.37
13.25
15.41
18.07
16.91
19.11
20.05
18.55
19.93
21.04
11.65
19.93
18.31
79
49.29
Bookvalue per sh₹
112.61
112.96
102.19
94.83
85.79
80.66
69.72
62.31
58.80
53.23
65.95
(9.11%)
(7.58%)
—
42.62
FCF per share₹
168.84
179.02
164.56
166.52
161.09
154.70
170.92
169.76
163.04
148.77
60.83
(1.58%)
(1.36%)
—
121.58
Dividend per sh₹
51.88
58.92
66.47
79.04
89.38
104.24
105.42
111.33
110.82
132.55
57.08
8.20%
11.40%
—
10.99
Div yield (avg)%
2.32
2.12
3.42
1.87
0.40
1.77
0.55
0.40
0.40
0.40
17.74
0.40
1.16
89
2.30
Payout ratio%
10.90
8.07
8.18
8.45
7.46
9.96
9.12
9.83
9.23
8.00
16.68
9.23
8.79
50
440.2
Shares (diluted)M
374.0
408.8
425.1
379.6
384.2
389.2
411.3
372.2
366.0
323.9
451.5
(3.36%)
(1.81%)
28
17.91
Buyback yield%
15.46
16.46
19.09
16.12
14.90
16.94
17.55
14.86
13.48
15.34
5.94
15.34
15.79
77
0.630
D/E ratiox
0.405
0.415
0.432
0.474
0.473
0.461
0.412
0.441
0.457
0.440
0.912
0.441
0.441
68
132.4
Enterprise value₹B
75.99
84.99
90.35
93.39
98.90
99.70
100.8
114.9
121.5
131.1
248.6
5.80%
5.30%
50
312.2
LT debt₹B
40.32
41.41
46.70
49.77
52.73
59.89
59.46
69.41
66.99
67.34
97.32
5.01%
5.75%
94
Revenue
₹438.2B
8.42%
1.00×
Cost of revenue
₹217.6B
8.11%
0.97×
Operating expenses
₹88.48B
8.88%
1.04×
Goodwill & intangibles
17.98%