48.93
Revenue₹B
55.55
57.21
58.08
59.53
61.55
63.37
63.61
64.13
65.31
66.18
52.88
1.46%
1.71%
32
22.65
Revenue growth%
18.87
20.95
18.51
19.32
19.84
18.30
21.07
18.68
19.83
18.24
29.81
18.68
19.10
68
2.94
Gross margin%
13.90
16.07
13.44
13.23
13.49
13.20
15.88
14.94
15.06
12.66
8.42
14.94
13.70
72
16.02
Operating margin%
27.83
27.00
29.32
27.09
27.04
24.54
22.37
20.62
21.67
22.66
23.06
22.37
25.77
83
28.04
Net margin%
13.41
13.05
11.60
14.06
15.05
13.09
14.00
11.79
10.81
11.30
26.11
11.79
13.07
75
16.73
P/E ratio (avg)x
47.47
54.69
63.39
65.99
73.04
75.79
77.95
86.07
85.73
84.76
18.13
84.76
74.41
65
32.70
EV/EBITx
17.77
18.00
16.58
15.45
13.98
12.55
12.35
12.81
13.01
13.05
21.58
12.81
13.52
47
16.44
FCF yield (avg)%
10.84
11.15
8.39
10.75
11.63
13.92
12.45
15.26
12.57
13.01
11.42
13.01
12.04
42
14.35
FCF margin%
16.22
13.27
15.76
18.13
20.25
21.05
22.92
24.40
23.95
24.91
3.31
23.95
20.65
50
0.738
FCF / Net incomex
1.104
1.081
1.114
1.061
1.184
1.220
1.345
1.439
1.569
1.659
0.555
1.439
1.202
33
13.12
ROIC%
21.20
18.74
21.58
20.51
23.10
23.02
21.79
24.05
26.69
28.42
22.58
24.05
22.40
18
13.82
Return on equity%
4.63
7.19
7.73
8.48
9.07
7.67
7.24
6.81
6.35
5.18
14.34
6.81
7.22
68
13.29
Return on assets%
6.96
4.09
3.91
2.24
2.53
0.40
0.96
2.71
4.48
3.30
10.83
2.71
3.00
60
65.96
EPS₹
237.03
249.51
246.71
244.69
270.41
321.32
383.24
422.41
448.84
474.04
68.23
11.88%
6.94%
—
14.72
EPS growth%
21.74
20.11
17.98
17.04
15.14
13.20
15.64
13.64
13.42
13.72
26.28
13.64
15.39
86
122.61
Bookvalue per sh₹
281.51
320.67
375.29
403.02
450.87
437.47
513.73
586.91
678.47
740.90
201.78
10.44%
11.87%
—
184.90
FCF per share₹
323.84
350.00
386.97
443.24
452.29
504.38
588.73
656.61
731.93
708.71
194.54
9.40%
9.77%
—
132.97
Dividend per sh₹
235.49
204.82
180.84
176.82
165.54
162.55
155.19
149.28
160.37
156.67
174.25
(1.10%)
(5.33%)
—
27.14
Div yield (avg)%
8.75
8.47
6.91
9.61
7.55
10.41
7.93
9.05
7.24
8.26
10.16
8.26
8.37
65
4.35
Payout ratio%
29.73
28.16
26.51
25.96
23.00
25.50
27.62
28.25
29.85
26.86
26.48
27.62
27.24
57
160.7
Shares (diluted)M
215.0
197.3
220.9
213.0
223.1
241.8
253.8
229.3
207.0
200.2
162.3
(2.14%)
0.39%
70
6.32
Buyback yield%
6.13
3.13
3.17
2.01
3.66
3.41
5.55
5.77
7.04
5.37
7.22
5.55
4.51
32
1.240
D/E ratiox
0.567
0.616
0.686
0.755
0.840
0.965
1.032
1.119
1.222
1.406
1.740
1.119
0.902
78
11.00
Enterprise value₹B
11.00
12.21
11.76
12.31
13.56
15.11
14.96
15.53
14.81
14.90
18.11
1.90%
4.44%
60
54.46
LT debt₹B
13.01
12.33
12.44
11.71
11.59
13.28
13.69
15.87
16.13
17.80
45.31
8.97%
3.70%
75
Revenue
₹66.18B
1.71%
1.00×
Cost of revenue
₹31.52B
2.27%
1.06×
Operating expenses
₹13.74B
1.22%
0.95×
Cash and investments
20.48%
Property and equipment
15.18%
Spread over hurdle
11.08%