1.259
Revenue₹B
1.810
1.920
1.971
2.044
2.155
2.189
2.285
2.409
2.548
2.681
1.389
4.47%
4.17%
68
26.64
Revenue growth%
26.32
29.00
27.35
27.73
27.97
27.77
30.52
33.06
34.72
32.25
11.59
32.25
28.48
23
28.51
Gross margin%
19.12
19.19
18.92
20.65
18.08
15.14
16.51
16.10
15.92
16.19
3.86
16.10
17.30
89
5.27
Operating margin%
20.40
21.26
19.58
20.02
22.29
21.79
22.71
25.28
27.71
28.49
29.12
25.28
22.04
81
15.81
Net margin%
18.69
21.60
22.24
19.37
18.35
15.54
18.33
18.75
20.63
17.82
4.51
18.33
18.72
6
18.98
P/E ratio (avg)x
41.59
41.28
48.45
49.30
51.50
49.75
52.66
51.77
55.87
55.83
14.94
52.66
50.63
9
16.69
EV/EBITx
23.15
22.92
23.43
23.27
22.08
23.00
23.47
26.21
28.49
30.54
23.20
26.21
23.35
91
29.30
FCF yield (avg)%
31.51
31.78
31.03
29.47
29.55
30.30
27.73
28.15
29.20
27.50
28.20
28.15
29.51
20
23.06
FCF margin%
6.78
7.08
5.56
4.87
3.01
2.17
5.10
3.70
2.27
2.60
2.93
2.60
4.29
83
1.514
FCF / Net incomex
1.656
1.807
2.090
1.956
2.102
2.215
2.096
1.962
1.894
2.122
0.582
2.096
2.026
14
14.87
ROIC%
20.88
22.94
21.86
24.80
24.32
25.85
24.18
23.92
23.71
22.96
2.19
23.92
23.81
37
18.04
Return on equity%
22.14
19.31
21.72
24.10
22.10
23.08
22.84
22.61
19.97
18.02
8.21
22.61
22.12
15
3.47
Return on assets%
21.81
23.23
22.21
19.80
18.19
19.51
19.89
22.34
22.36
22.29
12.09
22.29
22.01
88
22.15
EPS₹
30.41
32.68
33.60
32.94
37.12
39.57
39.10
39.04
37.06
36.74
24.75
(0.21%)
1.75%
—
10.15
EPS growth%
25.84
26.19
23.60
25.79
25.05
24.88
26.25
26.61
28.80
30.67
9.88
26.61
26.02
86
6.01
Bookvalue per sh₹
13.36
13.71
14.48
14.69
16.50
16.23
17.44
18.24
20.02
20.42
22.51
4.35%
4.17%
—
22.88
FCF per share₹
34.57
31.75
35.86
38.33
43.03
43.47
44.10
42.76
39.28
41.64
17.43
(0.66%)
1.65%
—
19.58
Dividend per sh₹
7.26
8.34
9.28
9.82
9.36
8.81
10.02
11.02
10.58
11.68
8.22
4.54%
4.01%
—
17.08
Div yield (avg)%
3.08
4.23
3.55
1.56
0.40
0.40
0.40
0.40
2.34
1.99
2.25
0.40
1.77
53
20.36
Payout ratio%
25.21
25.24
23.29
21.97
24.17
22.52
19.53
22.28
23.88
24.33
4.84
22.52
23.59
7
71.77
Shares (diluted)M
50.59
53.70
55.72
52.07
46.96
42.59
41.84
39.88
34.56
37.41
68.92
(4.44%)
(3.15%)
91
14.66
Buyback yield%
5.07
4.95
3.74
6.04
4.19
7.03
6.37
4.56
3.82
6.10
6.07
6.10
5.01
46
0.754
D/E ratiox
1.884
1.898
1.851
2.091
2.175
2.129
2.122
2.147
2.102
1.969
1.723
2.122
2.096
10
2.427
Enterprise value₹B
2.013
2.147
2.350
2.459
2.337
2.463
2.501
2.890
2.945
3.004
2.143
5.15%
4.22%
84
2.561
LT debt₹B
1.727
1.806
2.114
2.374
2.753
2.746
3.148
3.128
3.111
3.120
1.267
2.53%
7.75%
23
Revenue
₹2.681B
4.17%
1.00×
Cost of revenue
₹1.179B
4.05%
0.99×
Operating expenses
₹590.8M
4.68%
1.05×
Cash and investments
15.22%
Spread over hurdle
35.67%