2.665
Revenue₹B
5.893
6.041
6.390
6.768
7.030
7.310
7.427
7.547
7.746
8.189
2.956
3.10%
3.62%
71
14.89
Revenue growth%
17.28
16.31
16.44
17.07
17.87
14.90
15.27
17.41
16.46
14.88
21.88
15.27
16.45
69
26.72
Gross margin%
20.42
22.02
20.30
17.75
17.48
20.44
17.71
19.39
20.46
20.70
3.98
20.44
20.36
63
23.90
Operating margin%
13.60
13.67
13.54
11.80
11.49
10.35
12.89
11.08
10.10
7.42
28.79
10.35
11.64
24
17.66
Net margin%
24.48
26.91
26.90
29.04
29.02
29.91
28.84
29.86
28.97
31.73
6.92
29.86
29.00
22
19.13
P/E ratio (avg)x
26.53
28.31
29.25
28.12
26.77
26.09
25.46
25.15
27.01
28.79
32.86
26.09
26.89
46
26.59
EV/EBITx
20.55
21.11
20.83
18.11
18.33
16.85
17.76
17.75
16.24
17.43
31.42
17.43
17.93
29
5.41
FCF yield (avg)%
0.40
0.40
3.27
4.14
1.68
0.40
1.73
0.40
0.40
2.83
12.86
0.40
1.04
45
18.54
FCF margin%
20.26
20.76
23.26
25.48
23.53
24.23
26.79
27.17
26.60
28.95
9.35
26.79
24.86
70
0.159
FCF / Net incomex
1.160
1.165
1.084
1.262
1.379
1.558
1.572
1.465
1.660
1.648
0.579
1.572
1.422
13
7.00
ROIC%
0.85
1.40
1.09
0.40
2.92
1.12
0.40
0.40
0.40
2.55
8.56
0.40
0.97
37
11.20
Return on equity%
19.90
19.40
16.41
16.15
18.41
16.02
15.38
17.21
17.78
16.87
23.13
16.87
17.04
94
7.36
Return on assets%
31.98
30.53
29.25
29.62
26.99
25.36
23.12
22.27
23.51
23.72
19.61
23.51
26.17
82
16.82
EPS₹
36.40
35.82
36.29
40.22
37.77
39.86
44.55
42.94
47.16
50.44
18.17
5.96%
3.89%
—
2.82
EPS growth%
0.40
3.24
2.57
1.93
0.47
0.40
1.92
0.91
0.85
0.40
8.00
0.85
0.88
21
30.41
Bookvalue per sh₹
25.68
28.62
30.68
34.12
39.40
41.62
40.89
43.03
51.55
59.42
51.20
8.57%
9.65%
—
28.23
FCF per share₹
27.35
25.92
24.57
25.46
22.32
22.53
22.19
23.96
21.04
21.38
27.19
(0.86%)
(3.41%)
—
66.20
Dividend per sh₹
35.52
31.43
34.05
30.31
30.43
30.43
29.32
29.39
28.68
30.54
25.93
0.07%
(2.68%)
—
29.17
Div yield (avg)%
29.27
31.01
30.64
28.21
26.36
28.59
28.57
26.07
26.97
27.97
20.79
27.97
28.39
9
29.34
Payout ratio%
12.00
14.08
11.12
9.21
8.98
8.65
10.40
10.57
8.40
11.03
20.03
10.40
10.48
30
49.34
Shares (diluted)M
60.09
60.50
58.93
69.08
77.45
79.25
80.60
77.56
84.03
90.95
49.82
3.26%
5.63%
91
7.52
Buyback yield%
8.98
9.21
7.13
5.54
6.59
6.88
9.85
6.99
5.45
4.34
4.21
6.88
6.94
14
1.743
D/E ratiox
0.252
0.271
0.310
0.363
0.343
0.328
0.364
0.366
0.417
0.398
0.290
0.366
0.353
36
2.179
Enterprise value₹B
7.101
8.041
8.841
9.486
10.30
10.74
11.78
13.60
14.02
16.27
1.097
9.58%
10.35%
30
6.174
LT debt₹B
4.740
5.608
5.661
6.633
7.828
8.694
9.431
9.259
10.66
11.03
2.795
7.11%
9.58%
23
Revenue
₹8.189B
3.62%
1.00×
Cost of revenue
₹5.733B
3.62%
1.00×
Operating expenses
₹1.692B
3.09%
0.95×
Goodwill & intangibles
18.65%
Spread over hurdle
(12.45%)