2.451
Revenue₹B
1.944
2.060
2.204
2.268
2.374
2.459
2.606
2.703
2.773
2.847
2.544
3.70%
4.43%
11
12.35
Revenue growth%
10.26
11.70
10.11
12.46
13.34
12.51
13.66
11.21
10.78
9.76
6.92
11.21
11.46
18
11.21
Gross margin%
35.30
36.52
36.00
33.66
31.29
29.19
26.55
25.79
23.82
22.23
12.10
25.79
30.24
24
9.28
Operating margin%
8.93
6.85
7.01
4.37
6.18
4.82
5.01
4.75
4.51
7.14
19.94
4.82
5.60
75
6.51
Net margin%
19.91
18.15
16.82
14.68
16.18
16.94
17.56
14.83
15.96
18.74
13.68
16.94
16.88
19
37.21
P/E ratio (avg)x
12.86
11.45
10.52
9.551
9.602
9.927
10.21
10.99
10.13
9.174
31.18
10.13
10.17
17
36.70
EV/EBITx
14.35
15.45
13.61
12.72
12.72
12.64
11.97
10.44
9.887
10.29
22.48
10.44
12.68
11
16.90
FCF yield (avg)%
15.49
16.22
15.60
13.49
11.25
13.02
15.87
14.98
12.40
12.56
29.22
13.02
14.23
22
21.58
FCF margin%
16.19
13.80
15.47
17.98
18.11
16.40
13.42
11.14
13.69
12.19
7.64
13.42
14.64
67
0.685
FCF / Net incomex
0.169
0.165
0.164
0.144
0.131
0.118
0.119
0.106
0.097
0.094
1.773
0.106
0.125
19
22.47
ROIC%
12.50
11.35
11.23
10.28
8.34
6.18
4.81
5.12
2.12
0.40
16.69
4.81
7.26
91
15.98
Return on equity%
16.20
13.53
15.94
18.60
18.92
16.83
17.45
16.79
15.66
13.54
20.56
16.79
16.50
74
29.63
Return on assets%
20.06
18.83
20.46
19.77
22.69
23.39
23.28
25.10
23.94
25.18
8.30
23.94
22.98
25
17.66
EPS₹
8.15
8.90
8.79
8.80
9.05
10.40
10.23
11.07
12.08
13.00
18.25
7.52%
4.83%
—
16.08
EPS growth%
13.85
11.96
13.57
14.04
15.56
16.24
14.39
12.27
9.75
12.68
26.30
12.68
13.71
28
13.39
Bookvalue per sh₹
10.52
12.38
12.54
12.07
14.11
16.57
19.04
18.89
20.26
21.74
6.10
9.03%
8.06%
—
12.43
FCF per share₹
7.75
8.30
8.18
7.37
7.92
7.37
6.81
5.95
5.30
4.65
4.51
(10.11%)
(5.98%)
—
5.78
Dividend per sh₹
12.94
14.68
16.46
16.87
17.26
17.09
19.95
21.74
22.60
26.90
10.20
9.28%
7.97%
—
18.31
Div yield (avg)%
17.04
18.94
20.00
17.61
16.89
16.71
18.76
17.73
20.24
17.82
19.87
17.82
17.77
87
27.85
Payout ratio%
24.81
27.51
30.10
31.03
30.64
27.70
27.29
26.75
25.22
23.84
16.30
26.75
27.40
75
65.33
Shares (diluted)M
108.5
117.5
115.0
130.6
130.7
147.1
151.6
163.5
171.9
201.6
64.57
9.05%
7.64%
30
14.54
Buyback yield%
12.38
14.35
14.16
16.06
15.09
15.70
16.49
16.05
17.67
15.09
5.89
16.05
15.40
87
0.876
D/E ratiox
2.818
3.010
3.508
4.139
4.358
5.184
5.911
5.940
6.689
7.062
1.075
5.940
4.771
11
0.470
Enterprise value₹B
4.291
4.700
4.643
4.532
4.008
3.837
3.477
3.626
3.973
4.264
3.159
1.24%
(0.24%)
63
1.355
LT debt₹B
4.684
4.748
5.141
5.241
5.144
5.774
6.726
6.965
7.297
8.632
3.763
10.91%
6.73%
31
Revenue
₹2.847B
4.43%
1.00×
Cost of revenue
₹1.553B
4.22%
0.98×
Operating expenses
₹423.2M
5.55%
1.11×
Property and equipment
16.81%
Spread over hurdle
(0.93%)