2.263
Revenue₹B
3.020
3.276
3.472
3.761
4.029
4.342
4.532
4.794
5.119
5.429
2.465
6.14%
6.63%
64
28.05
Revenue growth%
31.58
33.39
33.75
32.21
29.37
27.46
25.13
22.58
22.89
23.23
11.51
23.23
28.42
50
14.93
Gross margin%
27.59
29.02
26.55
27.81
25.61
27.39
27.15
27.51
29.01
26.45
8.69
27.39
27.45
8
3.68
Operating margin%
14.32
16.98
19.49
21.87
20.54
19.86
19.40
19.97
18.60
20.88
11.41
19.86
19.68
86
4.11
Net margin%
26.10
27.47
29.71
29.93
27.61
30.00
32.94
32.53
34.87
34.44
17.03
32.94
29.97
74
34.85
P/E ratio (avg)x
32.90
35.09
36.54
36.65
35.85
40.24
45.46
40.83
42.23
42.21
21.04
42.21
38.44
21
6.527
EV/EBITx
44.10
41.45
45.43
46.08
47.09
52.12
56.70
56.96
51.24
45.26
36.54
52.12
46.59
59
23.84
FCF yield (avg)%
9.40
11.13
10.79
9.10
10.24
11.13
13.71
12.02
10.52
7.63
13.11
11.13
10.66
25
4.31
FCF margin%
24.60
23.30
22.34
22.32
20.99
22.74
22.22
22.07
21.03
18.43
22.67
22.07
22.27
93
0.677
FCF / Net incomex
1.455
1.597
1.807
2.064
2.336
2.192
2.486
2.702
2.857
3.332
1.702
2.702
2.264
31
18.12
ROIC%
12.48
13.38
16.08
16.14
13.58
11.51
11.84
12.55
14.44
16.05
27.09
12.55
13.48
47
17.07
Return on equity%
21.61
23.10
22.57
23.27
21.16
19.23
18.49
15.53
17.99
16.04
2.14
17.99
20.19
56
11.51
Return on assets%
7.65
5.78
4.96
6.59
7.98
8.09
8.71
6.25
7.98
9.95
17.79
8.09
7.81
45
6.94
EPS₹
21.23
20.76
24.23
24.84
25.59
25.32
25.66
25.59
29.30
31.34
7.58
4.14%
5.23%
—
25.97
EPS growth%
2.00
3.99
1.68
4.07
4.89
2.81
4.98
4.85
2.78
4.08
5.82
4.08
4.03
28
7.59
Bookvalue per sh₹
4.22
4.46
4.23
3.97
4.53
4.36
4.12
4.36
4.02
4.14
2.48
(1.79%)
(0.06%)
—
2.37
FCF per share₹
21.46
23.97
26.22
27.87
32.45
31.54
32.74
36.75
39.81
40.34
8.01
4.45%
8.29%
—
15.47
Dividend per sh₹
16.05
15.86
16.02
16.41
17.29
17.76
19.96
22.05
24.12
27.25
13.87
9.52%
5.87%
—
2.87
Div yield (avg)%
28.19
26.33
27.75
27.17
27.99
28.80
29.42
29.88
29.90
28.91
24.63
29.42
28.49
78
28.38
Payout ratio%
0.40
0.40
0.40
2.02
3.05
4.97
7.10
9.61
8.28
6.08
4.40
7.10
4.01
42
152.6
Shares (diluted)M
125.5
114.3
117.0
104.7
97.22
105.0
91.23
88.65
90.50
95.16
152.3
(0.43%)
(3.11%)
59
7.86
Buyback yield%
12.30
12.58
12.18
15.16
14.78
12.87
11.40
13.32
15.76
14.86
25.16
13.32
13.10
35
0.384
D/E ratiox
0.460
0.485
0.482
0.408
0.365
0.361
0.346
0.316
0.324
0.299
0.448
0.324
0.363
58
0.858
Enterprise value₹B
1.353
1.393
1.546
1.654
1.627
1.518
1.415
1.454
1.528
1.602
1.256
(0.30%)
0.50%
22
3.129
LT debt₹B
3.555
3.460
3.299
3.840
4.299
5.021
4.889
4.910
5.496
5.268
0.511
4.15%
4.14%
50
Revenue
₹5.429B
6.63%
1.00×
Cost of revenue
₹3.800B
6.63%
1.00×
Operating expenses
₹1.003B
6.54%
0.99×
Spread over hurdle
(4.71%)