3.450
Revenue₹B
5.424
5.707
5.968
6.206
6.720
7.224
7.841
8.278
8.639
9.060
3.703
6.16%
5.99%
94
13.81
Revenue growth%
7.71
8.05
10.81
10.24
13.19
15.25
13.77
14.81
12.81
10.79
15.97
13.77
11.81
54
13.16
Gross margin%
25.63
28.15
26.76
26.49
23.77
25.84
23.56
23.50
22.17
21.43
6.90
23.50
24.70
67
16.80
Operating margin%
13.06
13.86
13.89
16.16
13.88
15.74
14.67
15.18
16.29
16.98
13.02
15.74
14.93
61
28.88
Net margin%
7.68
4.89
5.72
7.13
9.76
9.89
7.88
8.37
9.25
12.05
8.44
9.25
8.13
16
11.27
P/E ratio (avg)x
6.985
6.817
6.429
7.139
7.103
7.878
7.383
7.136
7.933
8.605
14.55
7.878
7.137
13
16.59
EV/EBITx
13.42
13.22
12.36
12.46
13.53
14.97
14.62
14.20
14.66
16.18
14.15
14.66
13.87
85
19.11
FCF yield (avg)%
8.48
8.14
10.52
8.42
10.93
12.99
10.82
10.91
10.20
10.50
28.34
10.82
10.51
82
14.09
FCF margin%
15.00
14.90
12.02
14.08
12.06
12.18
9.46
7.79
9.52
9.06
29.88
9.46
12.04
75
1.239
FCF / Net incomex
1.161
1.268
1.380
1.312
1.198
1.148
1.190
1.173
1.145
1.117
0.769
1.148
1.181
90
17.06
ROIC%
28.85
25.97
27.43
24.96
24.27
22.37
24.83
24.67
26.05
25.65
14.18
24.83
25.31
64
25.14
Return on equity%
6.67
9.20
9.57
9.91
7.57
6.04
7.24
7.27
6.37
7.18
8.80
7.18
7.26
62
15.80
Return on assets%
3.28
0.65
1.82
0.43
1.17
0.40
0.40
0.40
1.98
0.40
16.00
0.40
0.54
11
186.75
EPS₹
247.77
270.56
300.27
270.56
258.74
270.88
269.33
278.53
287.17
307.85
208.38
3.54%
3.46%
—
4.71
EPS growth%
3.93
2.06
3.97
2.35
1.75
3.49
3.61
2.49
0.40
0.40
11.91
2.49
2.42
6
44.50
Bookvalue per sh₹
285.76
322.19
351.67
407.54
445.83
420.09
411.80
469.65
550.59
561.91
73.40
4.74%
7.58%
—
63.00
FCF per share₹
128.07
123.01
112.90
120.64
122.00
125.24
107.73
114.22
115.85
114.41
143.39
(1.28%)
(1.45%)
—
223.39
Dividend per sh₹
194.58
191.55
199.13
237.03
238.51
255.61
290.26
292.19
286.53
343.10
127.83
7.54%
7.53%
—
18.49
Div yield (avg)%
28.49
27.48
26.81
25.66
27.47
29.23
26.55
23.71
25.12
24.90
4.64
25.12
26.68
39
2.15
Payout ratio%
21.69
22.58
20.39
23.04
26.00
25.86
22.88
19.92
19.62
22.29
9.46
22.29
22.44
6
16.93
Shares (diluted)M
16.96
15.43
15.59
16.10
15.14
14.90
16.67
15.39
17.22
19.02
16.80
4.66%
0.30%
92
10.13
Buyback yield%
20.16
18.77
20.81
18.89
18.11
16.85
19.74
20.33
19.56
22.35
23.81
19.74
19.65
51
0.412
D/E ratiox
0.197
0.188
0.216
0.226
0.237
0.237
0.266
0.301
0.346
0.340
1.485
0.301
0.237
14
2.630
Enterprise value₹B
5.320
5.842
5.535
5.402
5.308
5.687
5.997
6.283
6.310
6.358
0.785
3.68%
1.55%
86
5.546
LT debt₹B
2.379
2.613
2.691
2.964
3.193
3.287
3.688
4.274
4.028
3.897
4.948
4.07%
4.96%
28
Revenue
₹9.060B
5.99%
1.00×
Cost of revenue
₹6.342B
5.99%
1.00×
Operating expenses
₹1.589B
5.66%
0.97×
Goodwill & intangibles
19.58%
Cash and investments
18.95%
Spread over hurdle
(6.88%)