12.86
Revenue₹B
21.66
21.86
22.81
23.88
24.68
25.75
25.90
27.02
27.63
28.80
13.26
3.13%
3.13%
85
19.63
Revenue growth%
14.50
16.47
17.73
16.32
16.60
18.23
20.61
17.84
20.78
22.70
11.83
20.61
17.79
64
8.65
Gross margin%
27.53
26.29
23.83
23.31
20.81
21.09
19.61
16.98
16.17
16.22
27.07
16.98
20.95
30
14.61
Operating margin%
26.59
26.28
28.73
25.79
23.30
20.42
17.63
20.04
18.48
19.14
21.22
19.14
21.86
15
27.04
Net margin%
25.87
24.10
25.11
23.79
20.97
21.83
22.19
20.33
23.31
24.46
5.91
22.19
23.55
32
28.95
P/E ratio (avg)x
17.61
18.11
18.58
19.26
17.92
19.62
20.81
20.97
18.34
16.16
17.12
19.62
18.46
66
10.56
EV/EBITx
5.793
6.233
5.887
5.816
5.180
5.349
5.165
5.161
5.766
6.316
14.31
5.349
5.780
70
14.56
FCF yield (avg)%
8.73
9.94
7.21
9.89
12.88
14.92
17.17
19.65
18.70
16.99
27.74
17.17
13.90
20
17.39
FCF margin%
27.24
25.93
26.75
27.98
28.33
26.43
23.83
26.24
25.95
27.34
25.70
26.24
26.59
88
1.316
FCF / Net incomex
1.863
1.899
1.835
1.890
1.864
2.145
2.132
2.264
2.212
2.656
1.026
2.212
2.015
44
6.67
ROIC%
24.19
22.53
19.96
18.48
19.15
20.00
20.21
19.56
18.70
21.54
15.86
20.00
19.98
17
29.66
Return on equity%
11.67
14.66
12.72
15.61
14.81
16.53
13.73
15.82
17.77
17.70
28.71
16.53
15.21
41
19.68
Return on assets%
10.07
11.97
8.99
9.37
6.74
8.93
6.78
8.83
11.72
10.36
27.06
8.93
9.18
50
24.93
EPS₹
14.31
13.82
13.94
12.34
12.84
13.85
14.83
15.85
13.75
11.96
27.56
(1.40%)
(2.21%)
—
28.33
EPS growth%
20.22
18.82
16.16
17.94
18.66
20.10
19.97
22.28
21.30
20.21
26.15
20.21
20.03
85
26.50
Bookvalue per sh₹
9.33
8.86
10.00
11.11
10.21
11.53
10.71
11.04
11.28
10.78
29.82
1.08%
2.04%
—
5.16
FCF per share₹
19.64
22.76
22.98
26.18
25.61
27.97
27.11
31.30
35.65
34.31
22.10
6.02%
5.51%
—
15.20
Dividend per sh₹
10.25
10.98
10.73
9.99
8.92
8.50
7.59
7.40
7.01
7.28
11.77
(3.99%)
(2.40%)
—
4.92
Div yield (avg)%
3.54
4.78
6.88
9.36
8.72
7.81
5.51
2.80
0.89
0.40
16.48
2.80
5.15
25
28.48
Payout ratio%
3.84
1.79
0.40
0.40
1.63
1.66
4.12
2.31
3.74
1.53
3.42
2.31
1.72
34
342.8
Shares (diluted)M
355.6
402.3
443.5
421.4
424.5
470.1
521.0
473.4
425.9
440.7
349.3
0.75%
3.35%
32
21.69
Buyback yield%
22.02
22.01
24.43
21.62
19.74
20.47
20.33
19.22
20.15
20.50
5.40
20.33
20.49
33
0.655
D/E ratiox
1.457
1.510
1.575
1.571
1.505
1.464
1.607
1.728
1.639
1.790
0.302
1.639
1.573
78
12.09
Enterprise value₹B
28.98
28.29
29.87
30.42
35.02
40.05
42.51
50.00
52.38
57.30
12.81
10.35%
7.46%
40
3.679
LT debt₹B
6.587
6.516
6.353
6.183
5.930
5.210
5.546
5.448
5.831
4.934
8.429
(3.61%)
(4.08%)
44
Revenue
₹28.80B
3.13%
1.00×
Cost of revenue
₹15.84B
2.95%
0.98×
Operating expenses
₹5.705B
2.96%
0.98×
Goodwill & intangibles
16.37%