28.88
Revenue₹B
67.20
69.46
71.04
71.93
74.31
75.62
78.87
80.91
80.90
84.46
29.79
2.59%
2.71%
12
19.32
Revenue growth%
25.33
27.77
25.81
24.35
23.26
25.40
27.95
29.86
28.98
31.86
29.26
28.98
26.79
24
11.49
Gross margin%
28.90
31.48
33.80
33.17
36.11
36.03
36.24
37.18
34.84
33.89
21.72
36.03
34.37
14
23.65
Operating margin%
24.14
21.22
22.26
22.70
24.03
24.38
26.19
24.49
23.78
22.43
11.40
24.38
23.91
18
7.11
Net margin%
3.62
1.81
2.96
2.12
4.87
2.78
5.04
3.13
0.82
3.73
26.13
3.13
3.04
51
37.56
P/E ratio (avg)x
37.97
38.25
37.06
37.16
39.65
44.20
49.73
54.08
62.12
61.58
18.19
54.08
41.93
86
21.05
EV/EBITx
38.73
35.17
32.19
31.49
33.32
37.31
38.71
43.31
40.66
41.81
11.90
40.66
38.01
88
14.08
FCF yield (avg)%
16.78
16.23
17.22
17.23
19.19
17.22
19.92
17.49
14.58
12.37
16.34
17.22
17.22
69
16.04
FCF margin%
23.51
20.84
18.60
20.62
18.25
16.66
14.19
15.52
18.12
20.38
10.07
16.66
18.42
58
1.181
FCF / Net incomex
0.615
0.624
0.727
0.818
0.822
0.968
0.962
1.021
1.000
1.194
0.592
1.000
0.892
87
6.98
ROIC%
29.87
32.52
29.97
29.14
28.45
30.74
28.03
30.46
32.59
34.63
27.11
30.74
30.21
25
9.30
Return on equity%
10.91
12.40
11.38
13.13
10.34
11.84
11.02
8.57
9.59
11.91
11.99
11.02
11.20
16
8.22
Return on assets%
10.65
9.84
10.69
9.37
6.96
9.40
9.89
11.44
11.92
9.09
20.29
9.89
9.87
39
63.16
EPS₹
55.98
62.24
63.06
74.86
81.36
87.94
98.16
97.09
99.61
108.63
70.11
5.95%
8.16%
—
10.57
EPS growth%
16.31
18.36
19.27
16.58
16.17
15.36
12.62
14.47
16.59
17.96
14.02
15.36
16.44
13
37.74
Bookvalue per sh₹
75.02
77.68
76.77
73.29
78.28
85.92
75.88
67.88
59.74
59.74
26.82
(5.26%)
(2.27%)
—
45.01
FCF per share₹
52.55
57.73
55.39
64.29
61.47
69.30
77.82
90.91
103.00
118.00
53.96
13.93%
8.53%
—
32.75
Dividend per sh₹
32.20
37.40
40.74
38.69
39.61
42.26
45.65
45.76
48.64
50.19
29.95
4.85%
4.84%
—
20.55
Div yield (avg)%
25.45
25.97
26.27
27.08
26.37
24.46
22.34
24.89
27.68
28.03
13.99
24.89
26.12
52
18.80
Payout ratio%
5.44
3.42
6.42
8.57
8.58
6.95
7.95
7.72
5.41
8.24
11.30
7.72
7.33
19
0.756
Shares (diluted)B
0.929
1.003
0.985
1.032
1.052
1.206
1.111
1.152
1.092
1.248
0.748
3.49%
4.10%
16
26.02
Buyback yield%
18.76
21.63
21.36
23.56
22.86
22.72
22.44
25.01
24.54
23.77
11.43
23.77
22.79
82
1.588
D/E ratiox
1.204
1.277
1.344
1.499
1.449
1.535
1.710
1.828
1.915
2.159
1.174
1.828
1.517
60
29.50
Enterprise value₹B
33.96
38.60
38.96
39.79
45.35
44.25
47.17
49.59
51.45
54.04
8.988
3.57%
4.30%
21
26.40
LT debt₹B
55.77
63.09
62.54
60.59
65.26
68.10
68.94
78.97
81.04
83.24
66.94
4.99%
3.51%
20
Revenue
₹84.46B
2.71%
1.00×
Cost of revenue
₹41.08B
2.57%
0.99×
Operating expenses
₹16.36B
2.42%
0.97×
Goodwill & intangibles
17.57%