6.202
Revenue₹B
20.11
20.82
21.50
23.07
23.98
25.02
26.70
28.39
29.87
31.62
6.788
5.69%
5.18%
12
2.27
Revenue growth%
22.66
22.78
25.46
24.54
26.28
26.25
28.67
30.20
31.97
30.38
24.34
30.20
26.26
70
6.54
Gross margin%
13.80
13.81
10.85
12.70
15.08
15.16
15.10
15.99
16.27
15.03
2.48
15.16
15.06
71
15.79
Operating margin%
13.12
13.03
14.97
12.63
13.81
12.03
9.67
6.79
7.72
7.34
2.59
7.72
12.33
84
11.36
Net margin%
1.53
0.47
2.41
1.12
0.42
2.31
5.07
6.51
8.81
9.48
25.68
6.51
2.36
8
33.05
P/E ratio (avg)x
9.404
11.13
12.65
15.24
18.40
19.59
19.77
22.50
22.42
25.00
23.83
22.42
18.99
29
21.75
EV/EBITx
26.12
27.71
30.37
32.58
33.01
32.74
38.86
41.75
44.59
51.42
18.44
41.75
32.88
9
14.55
FCF yield (avg)%
28.17
26.44
27.81
27.64
26.19
27.13
25.13
27.16
26.27
28.87
26.56
27.13
27.15
47
18.70
FCF margin%
6.19
8.00
8.75
7.81
8.44
10.77
9.51
11.90
11.13
11.49
3.78
11.13
9.13
17
0.161
FCF / Net incomex
2.464
2.573
2.837
2.737
2.653
2.483
2.559
2.840
3.003
3.486
1.149
2.840
2.695
71
15.25
ROIC%
30.78
29.48
26.70
25.52
24.85
23.34
25.32
24.59
26.66
29.23
11.76
25.32
26.09
86
18.56
Return on equity%
26.71
29.57
29.77
27.30
24.36
22.29
22.17
22.15
23.98
23.97
10.73
22.29
24.17
30
5.46
Return on assets%
0.40
0.40
0.40
0.64
0.40
0.40
0.40
0.53
0.40
0.40
26.46
0.40
0.40
50
132.21
EPS₹
208.23
196.32
183.54
188.75
196.15
206.90
218.51
213.63
206.72
200.30
139.72
0.42%
0.35%
—
16.69
EPS growth%
17.02
14.20
13.53
12.82
14.99
13.51
11.82
14.35
14.55
13.92
20.56
13.92
14.06
53
93.47
Bookvalue per sh₹
213.00
246.17
276.90
283.10
296.72
289.24
284.84
326.40
336.90
385.83
163.84
5.39%
7.15%
—
195.08
FCF per share₹
176.48
195.98
178.18
194.76
192.69
205.43
202.04
218.77
224.00
234.33
60.41
3.99%
3.41%
—
155.17
Dividend per sh₹
253.73
255.23
269.48
260.39
235.40
234.47
216.77
211.11
225.33
210.94
89.90
(2.17%)
(1.88%)
—
7.32
Div yield (avg)%
15.39
16.41
14.03
14.38
16.77
16.38
17.04
15.21
16.05
15.22
5.46
16.05
15.72
38
4.86
Payout ratio%
33.06
31.83
32.57
33.52
33.13
30.83
28.85
30.62
28.59
31.59
15.16
30.62
31.71
21
59.33
Shares (diluted)M
84.71
96.74
97.68
113.9
131.4
149.1
169.3
193.5
189.2
205.3
60.02
9.34%
10.83%
79
2.04
Buyback yield%
24.63
24.92
22.38
19.87
21.86
22.95
24.24
24.89
27.51
29.80
7.47
24.89
24.44
20
1.244
D/E ratiox
0.711
0.729
0.760
0.843
0.783
0.884
0.856
0.829
0.923
0.833
1.548
0.856
0.831
91
4.333
Enterprise value₹B
40.65
42.68
40.31
45.62
47.90
55.89
55.85
58.58
56.93
56.46
29.67
3.34%
4.95%
17
1.241
LT debt₹B
40.39
38.84
37.74
39.04
35.88
36.24
36.69
34.65
32.43
29.63
13.23
(3.75%)
(2.50%)
59
Revenue
₹31.62B
5.18%
1.00×
Cost of revenue
₹14.46B
5.24%
1.01×
Operating expenses
₹6.658B
5.04%
0.99×
Cash and investments
16.25%
Spread over hurdle
41.88%