1.531
Revenue₹B
2.503
2.671
2.823
2.911
3.027
3.214
3.463
3.691
3.942
4.182
1.597
6.68%
5.82%
61
28.96
Revenue growth%
23.02
20.52
22.09
22.66
25.13
26.45
25.49
22.57
22.53
20.58
18.24
22.57
22.62
85
16.99
Gross margin%
8.56
7.56
7.20
4.55
5.47
5.18
7.42
8.80
6.32
9.11
17.92
7.42
7.31
25
29.04
Operating margin%
16.68
15.86
13.75
11.98
12.86
14.73
17.19
17.97
19.76
18.50
25.24
17.97
16.27
26
24.60
Net margin%
19.21
20.17
21.07
20.86
21.74
18.93
16.84
13.97
12.41
9.66
3.59
13.97
19.07
61
26.66
P/E ratio (avg)x
18.03
19.89
21.80
20.57
21.04
21.74
20.23
18.75
17.66
18.18
21.51
18.75
20.06
15
35.17
EV/EBITx
22.94
23.07
26.35
28.00
30.26
33.52
36.82
42.29
46.18
51.88
19.26
42.29
31.89
7
28.59
FCF yield (avg)%
12.67
14.79
17.52
19.93
22.48
24.16
25.57
27.88
28.43
30.94
5.75
27.88
23.32
79
3.30
FCF margin%
11.77
13.88
14.09
13.94
13.14
12.66
12.08
14.61
11.87
10.79
14.07
12.08
12.90
12
1.197
FCF / Net incomex
1.134
1.235
1.300
1.552
1.854
1.921
1.959
2.348
2.785
3.341
1.461
2.348
1.887
81
11.92
ROIC%
25.30
23.55
22.75
25.35
26.23
28.96
31.54
31.33
28.85
26.04
24.20
28.96
26.14
14
24.04
Return on equity%
15.59
14.78
16.24
14.08
16.36
15.96
15.84
14.41
12.77
12.14
16.33
14.41
15.19
60
22.58
Return on assets%
9.02
7.83
6.21
4.75
4.30
3.87
2.76
5.47
6.41
4.18
3.86
4.18
5.11
66
12.51
EPS₹
41.38
49.44
57.25
60.27
57.94
63.12
63.89
61.25
63.57
61.27
13.46
1.12%
3.55%
—
27.00
EPS growth%
12.64
10.49
11.21
14.10
14.86
17.45
19.04
19.75
18.96
17.36
18.36
18.96
16.11
57
10.23
Bookvalue per sh₹
64.46
68.10
71.49
82.03
97.23
114.28
117.37
133.47
144.91
142.46
7.17
7.94%
9.66%
—
30.85
FCF per share₹
51.09
60.16
65.75
65.95
65.88
70.91
72.56
81.62
95.12
91.62
8.80
6.82%
6.57%
—
9.54
Dividend per sh₹
23.87
23.74
26.02
26.59
28.60
32.24
34.04
35.74
36.97
39.80
14.14
6.83%
4.38%
—
13.01
Div yield (avg)%
12.23
9.48
10.67
10.41
11.53
10.64
11.54
13.34
15.92
16.10
23.34
13.34
11.53
74
13.67
Payout ratio%
23.19
25.46
23.95
21.36
19.37
19.65
16.94
19.10
20.31
19.26
12.90
19.26
19.98
72
66.10
Shares (diluted)M
82.01
91.64
102.0
105.2
113.6
123.6
143.0
140.4
166.2
174.6
64.66
8.99%
7.43%
41
28.37
Buyback yield%
20.54
17.76
17.85
16.87
16.14
17.31
16.08
14.41
14.10
11.19
12.24
14.41
16.50
43
0.116
D/E ratiox
1.050
1.059
1.036
0.885
0.786
0.788
0.802
0.857
0.892
0.886
1.379
0.857
0.885
85
0.753
Enterprise value₹B
1.772
1.809
1.982
1.853
1.972
1.881
1.795
1.813
1.791
1.666
0.788
(3.32%)
(0.12%)
45
3.213
LT debt₹B
4.486
4.520
4.580
5.138
5.241
5.846
6.201
6.183
6.209
7.314
0.825
6.89%
6.11%
86
Revenue
₹4.182B
5.82%
1.00×
Cost of revenue
₹2.516B
5.95%
1.01×
Operating expenses
₹443.3M
4.81%
0.91×
Goodwill & intangibles
16.12%