2.020
Revenue₹B
2.279
2.423
2.523
2.587
2.671
2.802
2.964
3.124
3.304
3.501
2.261
5.56%
4.81%
44
5.09
Revenue growth%
19.97
22.76
25.28
22.94
20.78
19.22
17.88
16.15
15.29
15.65
22.54
16.15
19.60
90
7.50
Gross margin%
5.03
6.68
9.51
11.66
10.00
11.02
10.36
7.47
7.21
6.26
13.47
7.47
8.49
41
4.52
Operating margin%
3.55
5.47
8.18
7.39
6.64
4.33
6.76
9.31
11.78
12.05
6.47
9.31
7.07
85
20.64
Net margin%
33.28
35.15
37.62
35.86
36.37
34.64
37.47
36.61
39.16
37.73
14.00
37.47
36.49
73
35.95
P/E ratio (avg)x
19.84
23.61
26.17
30.17
31.97
31.42
37.47
38.24
41.10
41.98
10.90
38.24
31.70
65
29.10
EV/EBITx
42.14
38.42
42.23
46.84
42.36
46.64
50.53
52.42
47.30
49.23
28.33
49.23
46.74
40
23.18
FCF yield (avg)%
22.95
21.85
23.58
20.99
18.11
19.78
18.60
19.23
17.94
15.91
5.28
18.60
19.51
30
8.31
FCF margin%
1.67
2.50
3.81
3.59
6.36
5.10
5.74
3.59
2.41
4.92
20.76
4.92
3.70
78
0.992
FCF / Net incomex
0.248
0.293
0.350
0.381
0.453
0.457
0.545
0.567
0.594
0.638
0.366
0.567
0.455
6
19.74
ROIC%
23.73
24.00
24.94
22.45
20.47
19.47
17.66
18.71
17.88
19.84
14.65
18.71
20.15
32
8.64
Return on equity%
28.92
31.17
30.55
29.30
27.39
25.04
25.33
25.65
26.75
27.81
17.74
25.65
27.60
46
26.88
Return on assets%
7.40
6.36
5.64
7.42
8.41
8.57
8.96
7.73
7.49
6.64
13.92
7.73
7.45
9
35.02
EPS₹
20.59
24.08
28.20
30.21
31.77
30.49
32.42
37.89
39.18
37.92
37.83
3.60%
6.42%
—
11.67
EPS growth%
28.57
29.29
26.88
27.85
28.47
27.94
25.98
28.17
30.18
31.12
23.58
28.17
28.32
38
28.65
Bookvalue per sh₹
5.71
5.02
4.91
4.27
4.17
3.92
4.16
3.72
3.75
3.36
37.11
(4.25%)
(6.03%)
—
37.75
FCF per share₹
12.36
12.91
12.44
11.70
11.80
11.76
10.88
11.51
11.75
10.62
26.36
(2.08%)
(2.11%)
—
39.50
Dividend per sh₹
17.07
20.14
22.56
26.06
29.05
33.85
32.38
35.89
35.86
40.57
38.88
6.91%
8.47%
—
7.56
Div yield (avg)%
0.59
1.16
3.19
4.09
2.24
3.90
2.44
0.40
0.40
0.40
14.86
0.40
1.70
91
8.84
Payout ratio%
17.26
17.69
16.57
17.71
17.44
16.19
14.16
11.43
12.80
12.08
21.27
12.80
16.38
74
46.48
Shares (diluted)M
75.94
81.02
95.37
112.8
131.9
153.1
166.0
180.1
213.9
245.9
45.13
13.26%
13.91%
33
22.36
Buyback yield%
14.79
15.38
12.53
11.61
10.56
11.04
11.19
13.93
12.50
10.97
4.11
11.19
12.05
20
0.702
D/E ratiox
1.175
1.167
1.143
1.217
1.285
1.476
1.599
1.564
1.769
2.050
0.314
1.599
1.380
84
3.906
Enterprise value₹B
4.907
5.682
5.495
6.419
6.138
7.028
7.459
8.132
8.406
9.947
2.172
10.14%
7.47%
44
3.240
LT debt₹B
0.986
1.067
1.155
1.078
1.146
1.169
1.001
0.967
1.031
0.956
2.455
(3.56%)
0.27%
73
Revenue
₹3.501B
4.81%
1.00×
Cost of revenue
₹1.555B
4.81%
1.00×
Operating expenses
₹831.7M
5.32%
1.05×
Cash and investments
19.51%
Spread over hurdle
11.77%