1.398
Revenue₹B
1.216
1.311
1.411
1.516
1.559
1.655
1.755
1.808
1.871
1.987
1.555
4.97%
5.36%
55
4.61
Revenue growth%
23.39
21.76
21.80
21.25
19.77
22.45
24.75
21.89
21.52
23.52
15.73
22.45
21.84
45
5.63
Gross margin%
15.72
16.01
16.27
18.70
18.86
18.93
19.19
18.63
19.30
17.84
26.43
18.93
18.67
80
19.95
Operating margin%
4.93
5.31
2.55
3.29
2.85
2.95
4.52
7.39
7.83
7.64
13.89
7.39
4.73
95
16.02
Net margin%
14.73
11.88
10.39
9.13
8.62
8.43
9.94
8.52
9.24
7.27
14.89
8.52
9.19
82
24.55
P/E ratio (avg)x
39.40
42.62
41.16
45.96
47.72
52.05
55.96
61.23
64.09
62.58
26.94
61.23
49.88
72
32.35
EV/EBITx
19.04
20.21
19.25
21.01
18.54
19.10
17.25
17.40
18.99
18.04
35.28
18.04
19.01
92
17.35
FCF yield (avg)%
8.71
6.82
6.25
8.17
10.64
7.87
10.44
7.52
4.81
3.58
14.70
7.52
7.69
28
9.96
FCF margin%
12.16
10.39
13.15
15.71
17.99
20.24
22.48
20.21
19.27
16.86
19.85
20.21
17.43
20
0.186
FCF / Net incomex
2.040
2.263
2.506
2.335
2.552
2.259
1.985
1.895
1.868
1.884
1.296
1.895
2.150
24
13.85
ROIC%
21.89
21.25
22.68
25.39
22.83
24.99
24.84
27.42
25.00
27.11
25.62
25.00
24.92
75
29.73
Return on equity%
19.47
17.28
15.81
15.21
16.32
15.05
15.41
15.45
12.46
13.15
18.11
15.05
15.43
94
14.70
Return on assets%
10.57
12.43
12.08
13.90
12.52
13.03
10.94
9.11
8.38
7.14
10.72
9.11
11.51
25
2.67
EPS₹
5.61
6.36
7.19
7.12
7.51
8.18
9.04
10.26
10.64
10.99
2.80
7.90%
7.03%
—
27.37
EPS growth%
19.50
20.78
21.32
21.33
18.61
19.68
20.41
19.12
21.66
21.07
9.69
20.41
20.60
53
0.77
Bookvalue per sh₹
2.41
2.10
1.97
1.90
1.79
1.77
1.72
1.71
1.46
1.26
3.84
(6.84%)
(6.91%)
—
3.43
FCF per share₹
2.17
2.08
1.94
1.98
1.96
1.93
2.12
1.98
2.17
2.12
1.07
1.63%
1.02%
—
2.74
Dividend per sh₹
5.19
4.95
5.38
6.13
6.21
6.54
6.22
6.31
7.25
7.99
1.68
5.15%
4.90%
—
13.79
Div yield (avg)%
4.22
4.45
2.97
4.30
5.87
4.36
4.88
5.71
2.78
1.24
2.11
4.36
4.33
50
18.20
Payout ratio%
27.97
25.06
26.58
24.19
23.11
21.06
19.43
21.36
23.99
23.01
26.70
21.36
23.55
74
92.55
Shares (diluted)M
109.8
119.2
109.6
98.79
90.87
98.45
91.66
84.86
82.63
84.54
96.87
(1.44%)
(2.28%)
40
23.00
Buyback yield%
15.23
15.79
16.03
18.47
17.38
16.58
18.27
19.81
22.05
20.93
2.93
19.81
17.83
42
1.336
D/E ratiox
0.999
1.130
1.034
1.180
1.250
1.394
1.307
1.456
1.337
1.494
0.249
1.394
1.278
66
0.713
Enterprise value₹B
1.358
1.205
1.202
1.292
1.346
1.220
1.123
1.180
1.221
1.292
0.895
(0.82%)
(1.76%)
62
1.364
LT debt₹B
2.055
2.374
2.576
2.948
2.991
3.516
4.128
4.883
5.551
6.360
0.451
16.28%
13.47%
57
Revenue
₹1.987B
5.36%
1.00×
Cost of revenue
₹1.276B
5.20%
0.99×
Operating expenses
₹250.3M
5.06%
0.97×
Cash and investments
20.89%
Goodwill & intangibles
15.07%
Spread over hurdle
(1.25%)