2.114
Revenue₹B
1.734
1.843
2.009
2.138
2.330
2.453
2.586
2.798
2.939
3.117
2.299
5.99%
6.87%
76
16.33
Revenue growth%
0.45
0.40
0.79
0.40
2.69
1.68
2.98
1.40
3.08
4.46
17.01
2.98
1.54
40
13.58
Gross margin%
18.65
18.94
17.50
17.27
16.81
18.63
17.09
20.09
18.77
16.38
10.67
18.63
18.06
56
7.60
Operating margin%
0.42
2.52
1.11
3.51
5.94
4.14
3.82
6.50
4.38
5.25
13.94
4.38
3.98
64
13.02
Net margin%
22.89
23.15
22.88
21.26
20.56
21.35
19.48
19.86
18.68
17.81
4.49
19.48
20.91
24
23.50
P/E ratio (avg)x
15.03
16.21
16.63
17.15
17.89
18.12
16.95
19.07
21.38
20.77
16.25
19.07
17.52
45
6.252
EV/EBITx
10.99
10.59
11.37
11.06
11.06
10.71
11.55
10.58
11.61
11.44
26.68
11.44
11.06
91
10.70
FCF yield (avg)%
11.95
14.60
14.45
11.48
14.24
12.14
10.08
9.73
8.10
10.76
24.25
10.08
11.72
92
24.87
FCF margin%
20.50
18.67
16.08
17.01
19.78
17.68
18.53
16.33
16.54
14.80
14.35
16.54
17.34
45
0.363
FCF / Net incomex
2.640
2.783
3.107
3.291
3.476
4.136
4.513
4.982
5.664
5.572
0.417
4.982
3.806
7
16.24
ROIC%
4.33
3.66
3.91
3.62
4.71
2.13
4.91
5.11
5.13
7.17
28.40
5.11
4.52
35
7.92
Return on equity%
25.87
25.01
23.44
24.02
21.57
20.20
21.11
19.98
22.03
23.59
8.40
21.11
22.74
88
16.63
Return on assets%
24.42
22.22
24.42
24.56
22.67
21.85
20.92
21.55
22.35
21.19
17.46
21.55
22.29
21
43.38
EPS₹
177.17
194.26
207.84
208.60
209.47
227.90
233.61
248.73
267.26
302.13
47.61
7.60%
6.98%
—
4.69
EPS growth%
20.24
23.00
20.23
21.81
24.09
22.57
19.65
17.44
15.22
15.40
27.18
17.44
20.24
76
156.48
Bookvalue per sh₹
201.39
194.52
195.68
212.21
200.80
210.81
202.52
222.13
232.16
246.85
27.92
4.22%
3.29%
—
163.41
FCF per share₹
43.39
43.44
47.61
49.22
48.26
55.39
56.34
58.23
55.55
57.70
69.43
3.64%
4.24%
—
46.35
Dividend per sh₹
82.52
89.32
86.46
81.61
80.05
91.14
105.82
121.01
139.81
131.97
86.35
10.52%
6.00%
—
19.19
Div yield (avg)%
2.38
4.40
7.33
10.02
12.02
14.66
12.09
11.72
12.00
12.57
8.00
12.09
11.86
47
4.07
Payout ratio%
25.44
24.71
25.38
24.64
24.15
23.84
21.08
23.12
25.20
27.00
7.41
23.84
24.67
40
9.173
Shares (diluted)M
11.41
11.49
12.19
11.20
10.84
12.52
13.32
12.87
12.50
13.69
9.268
4.78%
1.87%
54
4.38
Buyback yield%
13.80
13.52
11.47
12.26
13.74
15.49
13.10
11.80
9.53
9.52
16.23
11.80
12.68
60
1.065
D/E ratiox
0.832
0.773
0.806
0.740
0.644
0.651
0.632
0.606
0.585
0.592
1.319
0.606
0.648
44
2.191
Enterprise value₹B
0.648
0.583
0.610
0.539
0.471
0.399
0.376
0.384
0.391
0.332
1.395
(6.74%)
(5.91%)
7
0.700
LT debt₹B
3.103
3.166
2.881
2.641
2.707
2.421
2.187
2.145
2.176
2.113
1.345
(4.83%)
(3.24%)
86
Revenue
₹3.117B
6.87%
1.00×
Cost of revenue
₹2.130B
7.01%
1.01×
Operating expenses
₹479.0M
6.25%
0.94×
Cash and investments
18.00%
Property and equipment
15.99%
Goodwill & intangibles
15.13%
Spread over hurdle
(12.01%)