13.55
Revenue₹B
8.861
9.320
9.777
10.20
10.36
10.80
11.21
11.60
11.73
12.31
15.08
3.50%
3.47%
35
13.90
Revenue growth%
3.44
4.81
6.76
6.46
6.93
7.23
8.73
10.60
9.93
9.49
24.77
9.49
7.08
88
8.50
Gross margin%
21.26
19.03
21.04
21.27
19.70
19.39
18.25
19.49
17.29
14.82
19.02
18.25
19.44
36
16.11
Operating margin%
8.99
8.77
7.60
5.03
2.51
5.32
7.32
8.21
5.48
5.88
22.63
5.88
6.60
65
5.13
Net margin%
9.17
9.19
10.05
8.72
9.04
8.09
6.14
8.89
6.27
3.79
5.75
6.27
8.81
26
29.11
P/E ratio (avg)x
20.97
19.62
21.16
18.41
15.98
15.51
15.14
14.94
13.61
13.66
9.316
14.94
15.74
7
25.26
EV/EBITx
19.43
18.90
19.96
17.33
15.35
14.02
13.96
13.64
12.24
10.76
14.88
13.64
14.69
17
5.88
FCF yield (avg)%
13.76
12.74
13.28
13.55
11.74
10.20
10.31
12.16
12.20
9.86
23.89
10.31
12.18
79
25.56
FCF margin%
29.65
30.11
30.88
33.27
34.71
34.70
36.03
38.00
40.92
42.81
4.48
38.00
34.71
14
0.178
FCF / Net incomex
2.345
2.824
3.226
3.790
4.270
4.316
4.865
5.397
6.485
6.948
0.773
5.397
4.293
87
24.61
ROIC%
10.87
12.80
14.21
13.33
15.23
14.86
13.77
12.17
11.95
9.67
4.03
12.17
13.06
15
11.83
Return on equity%
11.47
12.85
13.43
11.99
12.47
12.55
14.81
17.51
16.63
13.70
11.66
14.81
13.14
8
8.93
Return on assets%
19.63
18.16
18.41
17.76
19.04
17.38
20.18
19.35
20.47
19.14
22.63
19.35
19.09
68
209.59
EPS₹
156.14
188.18
213.52
220.78
227.32
269.87
304.23
311.13
304.04
315.23
230.39
6.76%
8.71%
—
8.63
EPS growth%
10.45
9.66
10.73
11.87
12.60
14.46
14.91
14.92
12.26
14.10
14.04
14.46
12.43
50
67.07
Bookvalue per sh₹
223.57
214.90
211.87
221.27
210.75
214.41
194.21
191.65
193.76
191.24
133.81
(1.92%)
(2.02%)
—
140.38
FCF per share₹
106.91
98.68
112.07
109.86
112.65
112.83
111.44
108.72
109.02
109.91
36.31
(0.49%)
(0.50%)
—
170.82
Dividend per sh₹
143.78
151.13
144.19
139.46
141.93
132.45
127.59
137.84
147.30
170.03
158.41
3.68%
2.95%
—
2.72
Div yield (avg)%
3.18
4.87
4.92
2.28
1.29
3.52
2.00
0.40
0.40
2.53
10.30
2.00
2.40
79
14.74
Payout ratio%
21.85
24.76
25.30
23.46
24.06
21.39
23.91
26.82
26.06
28.53
19.75
26.06
24.41
70
50.17
Shares (diluted)M
58.01
60.15
54.18
57.02
53.23
58.27
54.14
50.66
49.69
49.82
48.65
(1.32%)
(1.70%)
69
28.28
Buyback yield%
5.98
8.30
9.22
11.93
13.24
14.99
14.36
13.58
11.49
11.59
6.18
13.58
11.76
78
0.410
D/E ratiox
1.826
1.910
1.868
1.849
1.920
2.046
2.033
2.390
2.536
2.755
0.714
2.390
1.976
9
1.373
Enterprise value₹B
10.43
11.14
10.90
11.81
11.40
12.52
13.32
13.04
14.50
15.68
16.50
6.58%
5.50%
80
14.01
LT debt₹B
16.06
17.55
15.93
17.81
16.79
16.73
15.42
15.38
14.82
14.30
14.09
(3.15%)
(1.37%)
71
Revenue
₹12.31B
3.47%
1.00×
Cost of revenue
₹8.615B
3.47%
1.00×
Operating expenses
₹2.004B
3.77%
1.03×
Cash and investments
16.58%
Property and equipment
15.88%
Spread over hurdle
(7.70%)