40.44
Revenue₹B
23.13
24.20
25.42
26.46
27.49
28.63
30.89
33.00
35.15
37.62
42.98
6.47%
5.54%
73
2.11
Revenue growth%
9.71
8.35
10.10
7.31
7.16
5.57
4.07
1.14
3.78
3.02
19.00
3.78
6.37
12
13.13
Gross margin%
27.50
25.15
26.40
26.72
25.13
25.78
24.86
23.21
25.81
23.62
11.87
24.86
25.46
50
24.49
Operating margin%
29.00
30.19
31.68
32.12
32.97
30.51
29.88
32.54
30.61
31.45
11.96
30.61
31.03
32
21.80
Net margin%
16.23
15.71
15.56
17.04
19.72
17.18
15.42
16.43
14.56
17.10
29.08
16.43
16.33
38
16.47
P/E ratio (avg)x
23.62
23.51
25.91
24.12
26.86
29.80
34.65
37.02
36.60
36.44
15.37
36.44
28.33
89
23.09
EV/EBITx
7.548
7.806
8.402
7.385
7.722
8.301
8.521
8.458
7.802
8.203
10.36
8.301
8.004
75
26.94
FCF yield (avg)%
8.19
6.81
5.62
6.83
3.95
6.02
7.84
8.90
9.06
11.72
22.81
8.90
7.34
86
5.72
FCF margin%
27.11
28.46
25.96
27.86
26.95
25.06
27.85
30.29
32.98
33.13
16.55
30.29
27.85
57
1.575
FCF / Net incomex
0.219
0.212
0.208
0.218
0.201
0.199
0.230
0.220
0.236
0.226
1.618
0.226
0.219
25
14.13
ROIC%
11.43
13.43
11.38
12.46
9.94
10.68
13.66
12.50
15.15
17.69
21.65
13.66
12.48
29
22.93
Return on equity%
15.36
12.52
11.02
13.90
12.85
15.65
17.80
18.50
19.64
19.96
21.59
18.50
15.51
17
11.75
Return on assets%
10.08
7.58
6.74
3.97
2.34
3.70
1.84
3.02
2.50
2.71
3.99
2.71
3.36
43
104.49
EPS₹
104.13
120.23
129.64
143.27
147.64
155.63
178.56
194.23
213.87
226.15
115.18
8.90%
8.21%
—
28.33
EPS growth%
31.54
29.26
29.41
28.56
30.09
32.67
35.35
34.61
35.53
37.42
27.58
35.35
32.10
13
26.80
Bookvalue per sh₹
75.78
70.96
67.52
69.86
77.33
88.72
100.61
109.77
124.84
139.28
32.15
12.49%
7.85%
—
132.53
FCF per share₹
164.21
175.90
192.79
203.54
208.52
210.00
227.30
261.11
286.35
303.64
80.79
7.81%
6.96%
—
48.27
Dividend per sh₹
127.12
133.88
148.13
169.20
184.44
201.97
221.62
230.78
236.85
269.30
51.24
7.86%
7.93%
—
27.04
Div yield (avg)%
34.42
34.18
35.86
35.06
34.00
34.12
33.77
31.37
33.09
35.51
3.34
33.77
34.15
87
3.14
Payout ratio%
28.96
29.05
30.28
32.28
34.48
31.54
33.43
33.84
34.29
36.35
23.16
33.84
32.86
47
176.2
Shares (diluted)M
232.8
227.0
250.0
246.4
280.0
285.3
272.4
300.3
304.6
340.5
179.2
3.99%
4.55%
79
8.66
Buyback yield%
13.65
13.97
12.67
10.71
10.14
9.98
8.48
6.40
4.61
4.95
8.48
6.40
10.06
76
1.455
D/E ratiox
0.320
0.275
0.286
0.310
0.308
0.334
0.327
0.285
0.267
0.235
0.398
0.285
0.297
27
23.58
Enterprise value₹B
8.226
7.494
8.335
7.763
8.691
8.710
8.143
7.593
7.463
8.099
16.68
(1.40%)
0.66%
28
38.05
LT debt₹B
45.94
39.78
41.75
41.99
44.62
39.96
39.05
41.98
40.55
41.36
38.16
(1.50%)
(0.36%)
58
Revenue
₹37.62B
5.54%
1.00×
Cost of revenue
₹22.69B
5.48%
0.99×
Operating expenses
₹5.301B
6.15%
1.06×
Goodwill & intangibles
18.74%