3.357
Revenue₹B
5.485
5.850
6.177
6.745
7.218
7.782
8.353
8.843
9.417
10.15
3.585
7.06%
7.35%
71
25.48
Revenue growth%
4.35
1.46
1.51
3.64
5.29
6.88
5.58
5.71
6.78
4.58
23.22
5.71
4.93
91
6.46
Gross margin%
20.61
22.26
22.83
25.19
25.33
22.82
25.35
26.32
27.04
28.76
19.19
26.32
25.26
29
17.01
Operating margin%
11.74
9.49
9.24
11.42
11.24
13.57
14.93
12.11
13.78
12.57
15.19
13.57
11.92
95
19.96
Net margin%
13.45
15.98
18.95
18.93
18.96
20.33
18.34
16.37
13.37
11.41
20.47
16.37
17.35
94
26.18
P/E ratio (avg)x
54.13
51.34
51.37
50.09
47.58
53.53
54.97
62.10
71.76
71.36
31.25
62.10
53.83
45
21.50
EV/EBITx
11.33
10.95
12.04
11.29
10.70
9.915
9.669
9.950
9.068
8.200
36.00
9.669
10.32
59
29.12
FCF yield (avg)%
9.65
8.16
5.59
3.77
2.37
2.57
2.39
0.40
1.22
1.42
13.90
1.42
2.48
38
27.39
FCF margin%
15.30
13.27
11.56
12.24
10.09
9.30
7.86
6.95
5.32
6.80
8.92
6.95
9.69
93
1.654
FCF / Net incomex
1.327
1.302
1.247
1.191
1.053
1.019
0.895
0.964
0.838
0.739
0.334
0.895
1.036
60
29.57
ROIC%
4.14
2.54
1.14
0.40
2.02
0.40
0.40
2.72
2.17
4.29
11.42
2.17
2.09
29
21.35
Return on equity%
17.45
19.58
20.53
19.28
18.17
17.24
15.38
13.70
13.68
11.51
4.97
13.70
17.35
67
5.37
Return on assets%
20.23
20.23
20.14
18.02
17.68
17.47
16.05
15.74
17.90
19.21
17.19
17.47
17.96
83
35.46
EPS₹
30.53
34.89
35.08
34.92
37.86
42.76
49.52
52.06
52.59
57.87
37.15
8.86%
7.91%
—
8.71
EPS growth%
20.47
22.97
22.21
19.22
21.07
24.05
24.52
26.21
27.59
29.06
2.48
26.21
23.51
27
9.08
Bookvalue per sh₹
22.00
22.12
24.52
26.60
29.60
31.66
29.58
28.43
29.75
33.78
29.68
2.68%
5.00%
—
24.36
FCF per share₹
16.09
16.73
18.99
18.74
20.09
20.32
21.39
23.51
24.06
25.96
29.39
5.26%
4.95%
—
8.47
Dividend per sh₹
5.26
5.70
6.02
6.18
6.13
5.59
5.98
5.43
5.55
6.22
23.74
0.30%
0.73%
—
15.11
Div yield (avg)%
32.44
31.17
32.62
30.28
27.84
30.28
32.45
32.15
29.85
31.17
16.66
31.17
31.17
11
28.82
Payout ratio%
0.40
0.40
1.46
0.40
2.60
5.04
3.71
2.91
3.81
5.34
23.32
3.81
2.75
71
121.4
Shares (diluted)M
142.3
147.7
149.5
159.7
151.0
141.9
151.8
168.8
184.5
198.3
127.0
5.60%
4.39%
46
22.24
Buyback yield%
11.56
14.48
11.77
11.51
9.21
9.47
8.84
11.22
8.33
9.64
25.86
9.47
10.43
38
1.113
D/E ratiox
1.315
1.351
1.479
1.356
1.336
1.296
1.428
1.269
1.122
1.185
0.947
1.269
1.325
39
5.073
Enterprise value₹B
0.765
0.696
0.722
0.688
0.626
0.647
0.652
0.662
0.734
0.710
3.653
2.55%
(0.51%)
87
4.845
LT debt₹B
6.274
6.414
5.669
5.729
5.409
4.991
5.005
4.453
4.869
4.541
8.800
(3.43%)
(3.98%)
28
Revenue
₹10.15B
7.35%
1.00×
Cost of revenue
₹6.120B
7.23%
0.99×
Operating expenses
₹2.355B
7.65%
1.03×
Spread over hurdle
17.97%