4.170
Revenue₹B
4.122
4.351
4.549
4.708
4.944
5.143
5.354
5.632
5.932
6.120
4.381
4.36%
4.53%
45
5.64
Revenue growth%
12.66
9.96
7.48
8.57
5.68
8.10
9.94
9.44
7.48
8.67
13.73
8.67
8.62
10
11.08
Gross margin%
16.55
18.98
21.77
23.44
24.72
23.50
22.47
24.29
21.99
24.43
23.01
23.50
22.96
50
29.50
Operating margin%
5.28
7.76
8.31
6.46
6.37
4.59
2.93
0.83
2.12
0.40
12.38
2.12
4.94
86
25.93
Net margin%
32.00
29.72
30.17
29.45
28.80
27.10
28.17
30.56
32.13
34.12
14.75
30.56
29.94
46
20.44
P/E ratio (avg)x
34.53
37.78
41.75
38.66
39.31
41.43
39.14
42.13
45.56
42.33
15.06
42.13
40.37
85
32.28
EV/EBITx
26.14
28.42
28.70
28.20
30.56
32.52
38.97
46.59
53.94
62.37
9.733
46.59
31.54
17
20.14
FCF yield (avg)%
5.71
8.64
11.13
10.27
7.89
6.69
6.16
4.45
5.34
3.25
3.89
5.34
6.43
13
28.35
FCF margin%
24.53
22.94
23.14
22.70
20.82
20.19
22.53
20.82
20.48
21.45
27.87
20.82
21.99
52
1.164
FCF / Net incomex
0.562
0.578
0.589
0.645
0.683
0.712
0.752
0.880
1.023
1.060
1.790
0.880
0.698
58
23.61
ROIC%
15.79
18.28
16.41
18.60
16.33
16.85
19.62
19.43
21.02
23.28
12.79
19.62
18.44
47
9.58
Return on equity%
20.03
19.33
18.81
21.50
19.93
18.07
20.91
19.05
21.78
23.28
29.15
20.91
19.98
42
28.75
Return on assets%
22.43
23.58
26.42
26.74
27.47
28.83
28.41
28.15
27.20
25.87
19.57
28.15
26.97
82
31.97
EPS₹
25.36
25.48
26.22
27.85
29.16
31.39
34.20
35.89
39.38
42.57
34.81
7.86%
6.66%
—
25.10
EPS growth%
7.32
9.02
6.69
9.18
9.90
7.29
9.93
10.05
8.66
9.14
13.09
9.14
9.08
64
39.23
Bookvalue per sh₹
48.40
49.78
56.73
62.71
59.82
64.50
67.46
64.48
72.82
67.94
69.11
2.58%
3.60%
—
29.63
FCF per share₹
100.35
121.86
136.22
154.13
171.38
176.67
173.27
201.76
224.42
249.22
31.72
7.78%
10.42%
—
21.40
Dividend per sh₹
68.70
65.51
65.14
67.45
63.89
57.30
51.47
51.06
49.92
44.67
24.45
(6.91%)
(4.81%)
—
29.43
Div yield (avg)%
30.92
30.68
31.32
28.70
26.69
25.99
27.84
26.27
27.66
26.56
13.89
26.56
27.75
77
19.04
Payout ratio%
28.31
27.87
26.26
27.69
30.69
32.02
34.61
34.82
32.67
33.04
17.94
33.04
31.35
67
38.04
Shares (diluted)M
36.29
35.64
32.36
34.52
30.34
28.30
26.53
23.75
26.19
24.04
38.37
(4.55%)
(4.62%)
83
17.11
Buyback yield%
28.77
29.67
31.73
31.50
30.34
32.07
31.85
33.06
33.80
31.28
22.92
32.07
31.62
15
0.799
D/E ratiox
2.009
2.340
2.761
3.301
3.259
3.504
3.794
3.804
4.251
4.717
1.295
3.804
3.402
92
5.375
Enterprise value₹B
3.035
3.267
3.776
3.687
3.792
3.592
3.445
3.401
3.369
3.378
4.085
(2.29%)
1.47%
18
4.024
LT debt₹B
7.703
8.360
9.115
10.48
11.78
11.43
12.38
11.95
13.45
14.12
2.322
3.69%
6.94%
82
Revenue
₹6.120B
4.53%
1.00×
Cost of revenue
₹4.284B
4.53%
1.00×
Operating expenses
₹1.374B
4.80%
1.03×
Spread over hurdle
(1.36%)