2.624
Revenue₹B
3.168
3.400
3.616
3.769
4.011
4.322
4.490
4.662
4.830
5.186
2.678
5.28%
5.57%
79
15.94
Revenue growth%
21.04
23.30
20.73
21.83
20.13
17.75
18.68
20.49
23.11
25.46
28.17
20.49
20.89
17
5.98
Gross margin%
12.18
13.05
10.24
10.20
8.88
6.86
6.71
6.48
3.97
6.44
15.68
6.48
7.87
11
28.41
Operating margin%
11.96
9.33
8.65
11.62
9.04
8.53
10.39
9.63
6.98
9.43
6.26
9.43
9.38
36
19.49
Net margin%
11.16
10.50
10.59
12.54
10.17
10.99
12.16
14.75
12.03
12.90
10.65
12.16
11.60
67
25.97
P/E ratio (avg)x
12.99
13.60
14.22
13.39
13.34
12.19
12.55
12.17
10.83
11.36
33.04
12.17
12.77
10
36.38
EV/EBITx
22.24
22.29
20.94
19.56
19.95
17.74
19.81
17.97
19.50
19.12
10.89
19.12
19.69
31
7.04
FCF yield (avg)%
22.20
20.77
20.32
21.00
23.58
26.52
24.81
26.65
28.97
26.87
20.85
26.65
24.19
10
29.22
FCF margin%
21.82
23.04
20.29
19.99
17.17
14.84
12.03
9.75
11.95
10.81
13.82
11.95
16.01
53
1.670
FCF / Net incomex
0.789
0.865
0.834
0.828
0.815
0.847
0.906
0.866
0.868
0.829
1.483
0.866
0.841
77
26.37
ROIC%
2.15
0.40
2.93
2.22
4.39
2.30
0.40
0.40
3.33
2.35
15.27
2.30
2.26
88
20.12
Return on equity%
13.94
13.45
15.65
16.71
18.18
16.45
18.11
18.98
21.43
23.47
22.80
18.98
17.41
21
7.94
Return on assets%
12.95
14.45
12.35
13.32
11.73
8.88
6.76
8.13
8.58
8.73
13.28
8.58
10.30
86
49.65
EPS₹
39.27
37.40
40.17
40.62
42.49
46.70
53.33
59.23
66.52
71.24
54.91
10.89%
6.30%
—
29.46
EPS growth%
16.95
18.05
16.06
16.42
13.68
12.26
10.32
11.36
9.54
7.59
15.45
10.32
12.97
46
62.45
Bookvalue per sh₹
101.97
116.92
132.14
132.42
136.63
149.67
143.09
161.77
159.76
153.33
57.82
2.33%
4.86%
—
14.82
FCF per share₹
53.49
55.32
59.66
62.91
58.25
59.48
56.61
62.97
70.76
76.74
91.64
5.67%
3.48%
—
80.25
Dividend per sh₹
85.36
82.59
93.02
91.17
94.81
105.27
102.98
120.30
133.74
133.60
52.71
7.10%
3.98%
—
26.22
Div yield (avg)%
5.98
6.03
5.01
5.50
2.63
0.60
0.40
0.40
0.40
0.40
6.48
0.40
1.61
7
23.67
Payout ratio%
7.86
7.00
5.29
6.25
3.45
4.42
2.73
2.78
2.14
3.13
23.62
2.78
3.93
21
46.85
Shares (diluted)M
52.85
56.48
63.95
70.25
76.11
77.04
71.15
72.97
75.65
82.69
46.80
1.67%
4.12%
5
9.18
Buyback yield%
19.84
21.96
19.77
19.69
22.27
19.53
18.82
18.60
19.26
19.31
26.96
19.26
19.61
78
0.344
D/E ratiox
0.438
0.439
0.492
0.493
0.443
0.432
0.416
0.460
0.498
0.525
1.441
0.460
0.452
60
3.869
Enterprise value₹B
3.493
3.451
3.808
3.670
3.595
3.813
3.733
4.300
5.010
5.189
0.307
7.62%
4.24%
10
1.305
LT debt₹B
3.685
3.600
3.952
4.058
3.843
4.220
4.327
4.497
4.472
4.775
3.122
4.43%
2.63%
32
Revenue
₹5.186B
5.57%
1.00×
Cost of revenue
₹2.937B
5.47%
0.99×
Operating expenses
₹660.5M
6.58%
1.10×
Cash and investments
22.17%
Spread over hurdle
13.55%