9.539
Revenue₹B
7.470
7.892
8.239
8.763
9.486
10.32
10.97
11.91
12.79
13.40
10.61
7.16%
6.87%
20
18.41
Revenue growth%
14.48
15.60
13.45
13.83
12.62
12.43
12.53
15.17
14.94
16.23
27.30
14.94
14.16
51
5.58
Gross margin%
16.76
15.95
16.85
14.90
12.70
15.21
17.46
16.34
13.40
13.92
17.06
15.21
15.58
11
11.22
Operating margin%
29.30
30.88
29.30
29.81
30.28
31.55
34.12
32.68
32.41
29.53
4.81
32.41
30.58
21
26.96
Net margin%
25.56
23.22
20.45
23.12
22.49
21.65
23.33
21.33
18.59
21.52
6.03
21.52
22.07
9
10.57
P/E ratio (avg)x
25.72
24.38
23.54
22.06
19.51
17.67
18.54
19.51
21.54
19.25
6.268
19.25
20.53
76
36.90
EV/EBITx
30.72
33.81
35.20
36.91
41.70
48.36
54.89
60.37
65.00
68.83
13.41
60.37
45.03
20
16.83
FCF yield (avg)%
9.71
10.75
8.58
6.88
6.35
7.46
10.42
8.64
6.98
6.13
15.05
7.46
8.02
50
11.99
FCF margin%
18.05
18.15
16.08
14.89
15.84
14.01
14.80
14.86
16.21
17.92
26.91
14.86
15.96
65
0.668
FCF / Net incomex
0.584
0.580
0.513
0.466
0.425
0.425
0.379
0.332
0.343
0.354
1.072
0.354
0.425
39
27.96
ROIC%
19.82
17.06
15.85
14.78
13.36
14.29
11.86
9.64
7.23
5.84
12.07
9.64
13.83
15
18.59
Return on equity%
16.78
17.11
19.56
21.22
22.15
23.59
22.38
25.06
23.54
22.76
16.04
23.54
22.26
11
3.58
Return on assets%
20.74
20.14
18.68
18.33
18.31
18.35
19.27
17.53
19.62
16.67
18.17
18.35
18.52
26
59.54
EPS₹
51.67
52.53
50.79
52.00
56.97
57.46
64.58
67.69
76.95
88.41
60.98
9.19%
5.91%
—
5.57
EPS growth%
28.13
27.73
28.26
26.95
24.84
24.80
22.32
22.74
22.58
19.64
4.04
22.58
24.82
16
59.03
Bookvalue per sh₹
53.48
53.19
51.10
59.35
58.27
67.93
69.92
80.12
80.91
86.26
48.31
8.16%
4.50%
—
44.33
FCF per share₹
24.74
25.33
22.73
22.98
22.00
24.69
23.31
24.56
27.41
27.05
19.06
4.22%
1.32%
—
78.63
Dividend per sh₹
26.24
28.29
32.15
31.69
36.00
39.42
39.38
40.69
42.10
40.62
63.42
2.45%
4.15%
—
21.49
Div yield (avg)%
24.51
25.63
26.99
29.69
29.20
30.25
29.58
28.91
28.72
28.44
12.17
28.91
28.82
80
29.29
Payout ratio%
22.21
19.93
22.72
22.36
25.17
23.16
22.70
25.28
24.62
26.05
16.23
24.62
22.94
33
112.7
Shares (diluted)M
110.6
98.60
102.3
105.9
98.49
87.46
81.32
79.59
72.94
79.40
117.2
(4.22%)
(3.76%)
65
17.49
Buyback yield%
9.02
7.65
9.46
9.07
8.73
6.25
4.68
3.55
1.76
1.85
16.13
3.55
6.95
22
1.570
D/E ratiox
1.746
1.741
1.952
2.300
2.673
3.175
3.259
3.588
3.822
4.255
1.423
3.588
2.924
94
11.47
Enterprise value₹B
4.535
5.028
5.604
6.216
6.341
6.193
6.563
7.015
6.675
7.033
15.34
2.09%
4.42%
65
17.07
LT debt₹B
9.957
9.013
9.149
9.295
10.05
8.910
7.918
7.793
6.660
7.106
16.30
(6.70%)
(2.94%)
26
Revenue
₹13.40B
6.87%
1.00×
Cost of revenue
₹9.382B
6.87%
1.00×
Operating expenses
₹2.790B
6.07%
0.93×
Goodwill & intangibles
16.78%
Spread over hurdle
(9.43%)