2.495
Revenue₹B
9.107
9.923
10.92
11.58
12.72
13.71
15.05
16.30
17.31
18.37
2.784
7.64%
8.14%
64
25.40
Revenue growth%
19.46
19.49
19.66
22.43
25.12
22.21
22.81
21.99
24.18
25.22
7.77
22.81
22.32
12
24.20
Gross margin%
14.30
12.64
13.12
10.18
11.97
10.78
12.93
14.17
11.71
13.28
22.38
12.93
12.79
8
14.39
Operating margin%
11.07
13.60
16.35
14.48
12.95
12.79
13.76
13.33
13.60
14.66
15.34
13.60
13.60
18
15.80
Net margin%
16.10
15.59
17.83
19.62
21.56
21.44
23.14
21.76
20.96
19.36
24.35
21.44
20.29
80
24.17
P/E ratio (avg)x
9.105
9.096
9.700
8.630
7.844
7.165
7.352
7.034
7.761
8.382
29.26
7.352
8.113
76
16.62
EV/EBITx
16.73
16.95
16.20
14.69
13.32
13.57
13.33
14.42
15.76
17.53
18.68
14.42
15.22
33
21.72
FCF yield (avg)%
7.59
6.30
4.44
5.79
7.37
7.76
5.76
5.49
4.91
5.95
18.90
5.76
5.87
60
9.69
FCF margin%
22.35
23.33
25.04
22.42
21.40
21.24
19.30
18.78
20.10
20.93
25.18
20.10
21.32
49
1.494
FCF / Net incomex
1.242
1.277
1.140
1.013
1.036
0.931
0.831
0.825
0.707
0.756
0.336
0.825
0.972
46
5.55
ROIC%
31.50
29.54
32.14
31.93
29.84
28.90
28.56
26.97
28.83
26.57
23.76
28.56
29.22
58
2.73
Return on equity%
4.49
4.78
4.61
4.18
7.05
5.09
2.31
0.40
2.73
1.30
10.81
2.31
4.33
6
16.30
Return on assets%
25.46
25.59
27.52
27.87
26.37
26.60
25.13
23.66
24.16
21.59
5.00
24.16
25.53
66
4.97
EPS₹
1.54
1.43
1.48
1.63
1.81
1.71
1.93
1.92
1.85
1.70
5.28
(1.19%)
1.06%
—
17.94
EPS growth%
7.79
5.45
4.29
6.58
8.52
6.79
4.52
6.41
8.36
8.08
3.28
6.79
6.69
93
4.34
Bookvalue per sh₹
3.23
3.06
2.98
2.92
2.75
3.12
2.90
2.98
2.85
2.85
4.71
0.72%
(2.06%)
—
1.16
FCF per share₹
5.96
6.19
6.84
6.31
6.38
6.77
7.07
7.47
7.81
8.49
6.31
5.89%
2.34%
—
2.53
Dividend per sh₹
3.85
3.91
3.87
4.34
4.90
4.81
5.57
6.04
6.20
6.91
1.37
7.11%
6.79%
—
14.24
Div yield (avg)%
28.77
27.38
28.88
28.22
26.40
28.24
25.37
26.92
25.76
25.01
22.97
25.76
27.15
17
10.23
Payout ratio%
4.31
1.68
3.97
6.54
8.09
7.08
7.66
10.48
8.22
10.93
21.25
8.22
7.37
73
1.365
Shares (diluted)B
1.881
2.145
2.217
2.451
2.628
3.131
3.754
4.488
4.829
5.302
1.415
15.08%
10.74%
75
28.98
Buyback yield%
7.65
5.40
6.79
6.68
8.51
6.90
4.85
6.56
6.73
6.59
17.36
6.59
6.70
84
0.867
D/E ratiox
0.506
0.507
0.515
0.539
0.537
0.634
0.730
0.833
0.960
1.111
1.415
0.833
0.586
21
9.183
Enterprise value₹B
5.426
5.736
6.173
6.668
7.205
7.307
6.336
6.650
6.538
6.866
9.858
(0.96%)
3.33%
59
13.70
LT debt₹B
11.94
12.82
14.11
13.39
12.81
13.73
14.35
15.67
16.73
15.31
8.326
3.62%
1.55%
94
Revenue
₹18.37B
8.14%
1.00×
Cost of revenue
₹8.379B
8.10%
1.00×
Operating expenses
₹4.388B
8.32%
1.02×
Goodwill & intangibles
21.11%