14.32
Revenue₹B
36.74
39.31
41.01
43.58
45.82
49.17
52.86
56.83
59.90
64.42
15.48
7.05%
6.66%
56
6.54
Revenue growth%
3.88
6.29
9.12
6.34
4.82
4.68
2.76
1.76
3.44
5.34
28.05
3.44
4.75
68
24.75
Gross margin%
36.16
34.57
34.74
33.98
33.02
34.56
32.26
30.22
30.19
32.50
5.17
32.26
33.50
66
3.15
Operating margin%
12.58
12.08
10.04
7.16
5.83
3.25
4.02
1.66
2.00
2.85
16.08
2.85
4.93
13
13.24
Net margin%
8.38
6.11
4.88
4.56
3.79
2.72
2.34
5.11
2.82
4.02
18.63
2.82
4.29
67
26.58
P/E ratio (avg)x
29.34
28.96
25.24
23.20
24.33
25.11
27.06
27.54
29.43
28.54
31.74
27.54
27.30
22
32.82
EV/EBITx
23.35
24.74
24.48
26.00
30.26
33.21
36.68
39.28
41.58
48.50
19.06
39.28
31.74
89
17.22
FCF yield (avg)%
25.30
22.37
23.28
20.29
19.59
21.10
18.45
18.97
18.16
19.85
28.64
18.97
20.07
25
27.28
FCF margin%
16.69
18.66
17.39
15.48
18.20
19.04
21.87
24.10
25.88
25.30
2.14
24.10
18.85
40
1.712
FCF / Net incomex
2.197
2.376
2.439
2.530
2.670
2.858
3.065
3.186
3.207
3.350
0.245
3.186
2.764
57
16.84
ROIC%
28.38
26.22
23.75
23.91
24.11
23.72
20.86
18.24
20.21
20.84
5.18
20.84
23.74
40
16.82
Return on equity%
32.38
31.58
33.28
30.61
30.38
31.63
33.03
34.43
37.15
34.79
26.66
34.43
32.71
7
4.56
Return on assets%
27.19
27.30
25.78
25.81
27.37
25.39
25.51
22.74
22.39
23.76
24.59
23.76
25.64
41
7.68
EPS₹
45.44
52.08
56.50
67.57
66.70
72.57
72.42
71.05
86.08
97.53
8.53
7.90%
9.48%
—
4.60
EPS growth%
19.99
17.76
16.74
18.62
19.63
17.14
15.65
12.94
14.72
16.70
2.85
15.65
16.94
8
28.12
Bookvalue per sh₹
32.59
35.65
35.19
38.84
38.39
41.30
45.03
46.65
45.72
48.93
19.11
4.97%
5.17%
—
7.76
FCF per share₹
7.50
8.17
8.72
8.89
8.51
9.05
9.79
9.95
10.23
9.64
23.68
2.54%
3.46%
—
6.16
Dividend per sh₹
4.39
4.02
4.21
4.54
5.08
5.35
5.66
5.44
5.97
5.84
21.96
2.84%
1.68%
—
17.99
Div yield (avg)%
12.39
14.37
16.07
13.68
15.72
17.30
16.29
16.60
15.67
18.65
26.56
16.60
15.89
88
17.82
Payout ratio%
21.27
23.89
25.23
27.27
24.34
21.62
21.90
21.21
22.49
21.33
2.39
21.62
22.20
38
0.631
Shares (diluted)B
1.267
1.267
1.443
1.703
2.057
2.286
2.479
2.821
2.889
2.922
0.627
7.28%
10.87%
51
14.52
Buyback yield%
9.39
11.29
9.60
10.77
11.72
14.65
12.80
10.86
8.03
8.95
2.36
10.86
10.82
50
0.316
D/E ratiox
0.361
0.368
0.418
0.407
0.466
0.478
0.494
0.516
0.546
0.570
1.737
0.516
0.472
75
81.67
Enterprise value₹B
24.05
22.57
20.94
20.93
22.26
20.55
22.29
21.22
20.85
19.33
49.51
(2.78%)
(1.44%)
41
43.49
LT debt₹B
78.17
81.62
91.81
93.17
102.8
109.7
124.5
144.5
171.5
192.5
29.53
13.36%
9.97%
58
Revenue
₹64.42B
6.66%
1.00×
Cost of revenue
₹35.37B
6.54%
0.99×
Operating expenses
₹12.02B
6.73%
1.01×
Cash and investments
16.73%
Goodwill & intangibles
16.32%