819.6
Revenue₹B
350.4
380.6
407.2
430.7
466.0
497.6
539.1
572.4
612.1
638.6
886.1
6.51%
7.06%
95
5.38
Revenue growth%
14.77
16.34
14.47
13.19
12.53
10.66
12.71
12.77
13.09
11.73
25.17
12.71
12.93
21
12.88
Gross margin%
22.92
20.46
19.80
17.47
16.35
14.23
15.20
15.49
12.75
15.38
18.98
15.20
15.92
27
21.58
Operating margin%
30.11
31.30
29.70
29.69
30.25
32.61
31.26
33.30
32.26
29.73
22.54
32.26
30.76
8
22.29
Net margin%
9.58
7.95
8.53
9.99
10.91
11.28
10.06
11.57
13.62
16.05
26.72
11.57
10.49
92
30.03
P/E ratio (avg)x
22.69
25.84
24.42
25.60
27.67
26.36
24.74
26.30
29.69
34.42
12.41
26.36
26.07
92
7.943
EV/EBITx
17.59
16.90
17.79
16.43
15.98
16.13
16.34
17.04
15.22
13.96
10.04
16.13
16.39
24
12.87
FCF yield (avg)%
7.32
8.41
6.97
5.38
2.73
5.72
3.36
1.73
3.96
3.90
7.22
3.90
4.67
50
15.20
FCF margin%
19.03
20.37
20.15
22.08
21.98
23.84
21.23
18.48
21.16
21.34
14.47
21.23
21.19
49
1.129
FCF / Net incomex
0.646
0.671
0.760
0.860
0.923
1.036
0.961
1.073
1.121
1.164
1.358
1.073
0.942
31
26.75
ROIC%
18.37
17.83
17.94
18.42
16.55
14.88
12.80
11.03
9.12
9.60
19.49
11.03
15.71
60
5.99
Return on equity%
7.54
8.76
11.15
8.91
8.07
6.51
6.13
5.86
5.02
2.90
15.30
5.86
7.02
47
25.42
Return on assets%
5.72
4.51
5.12
6.43
4.77
3.28
1.69
4.03
2.60
2.46
20.92
2.60
4.27
73
431.90
EPS₹
400.41
429.20
426.25
412.09
453.11
472.12
442.93
509.14
550.78
569.29
471.83
4.67%
5.03%
—
8.46
EPS growth%
15.34
17.25
15.79
16.82
16.22
18.19
15.20
14.67
14.80
15.24
15.77
15.20
15.57
29
193.34
Bookvalue per sh₹
632.18
629.03
692.73
644.70
612.90
603.88
629.42
656.60
635.50
644.41
210.68
1.01%
(0.83%)
—
703.03
FCF per share₹
466.58
423.12
453.51
422.11
412.05
445.83
398.21
350.75
336.74
332.91
200.85
(4.18%)
(4.12%)
—
486.24
Dividend per sh₹
185.61
182.09
187.60
186.86
196.37
210.46
205.87
205.45
199.62
204.50
601.85
0.82%
1.97%
—
15.61
Div yield (avg)%
22.46
23.18
24.15
24.47
21.48
23.37
20.69
21.46
21.96
23.65
14.83
21.96
22.82
94
26.99
Payout ratio%
3.01
5.48
3.83
5.03
2.81
2.70
1.82
0.40
0.40
2.60
15.08
1.82
2.76
69
665.6
Shares (diluted)M
676.2
678.3
778.1
758.6
698.8
679.5
775.5
838.9
847.2
827.4
661.4
3.44%
1.81%
60
6.79
Buyback yield%
13.37
15.03
12.07
11.24
9.12
10.24
10.78
8.37
11.01
8.54
6.42
10.24
10.90
13
0.469
D/E ratiox
0.461
0.514
0.583
0.634
0.582
0.581
0.564
0.594
0.664
0.625
1.287
0.594
0.583
74
728.0
Enterprise value₹B
143.2
128.1
121.1
109.3
108.3
97.38
86.23
90.48
95.27
96.20
43.28
(2.35%)
(4.54%)
86
405.2
LT debt₹B
291.6
301.6
309.2
330.0
305.2
285.8
305.2
328.3
301.1
307.9
432.0
0.17%
(0.25%)
44
Revenue
₹638.6B
7.06%
1.00×
Cost of revenue
₹439.6B
7.26%
1.02×
Operating expenses
₹72.22B
6.84%
0.98×
Spread over hurdle
12.73%