12.03
Revenue₹B
10.60
11.39
12.26
13.21
13.78
14.42
15.39
16.37
17.42
18.78
12.95
6.39%
6.74%
43
2.25
Revenue growth%
8.70
8.42
10.15
10.21
12.55
12.05
9.66
10.93
12.53
10.83
3.03
10.93
10.52
37
13.73
Gross margin%
10.99
13.43
16.24
18.31
19.83
18.66
18.76
19.69
22.36
23.54
10.28
19.69
18.71
61
24.10
Operating margin%
9.13
8.03
7.36
6.91
8.88
5.88
7.88
7.40
6.81
5.45
14.07
6.81
7.38
27
7.40
Net margin%
8.97
9.17
8.04
6.34
8.66
11.11
9.72
12.18
14.82
17.36
3.42
12.18
9.45
33
25.03
P/E ratio (avg)x
8.874
8.347
8.962
9.939
10.18
10.44
11.18
10.17
10.99
12.40
35.33
10.99
10.18
7
35.67
EV/EBITx
29.49
28.69
27.16
23.44
21.37
20.82
19.89
17.14
17.16
15.06
18.71
17.16
21.09
6
23.94
FCF yield (avg)%
7.77
6.32
8.23
7.99
8.42
7.90
10.54
10.88
10.40
7.49
9.43
10.40
8.11
23
4.57
FCF margin%
18.79
21.49
21.21
23.72
26.15
27.15
25.56
27.20
29.81
32.67
12.32
27.20
25.85
36
1.282
FCF / Net incomex
0.770
0.793
0.729
0.762
0.711
0.656
0.590
0.611
0.602
0.630
0.434
0.611
0.683
21
22.69
ROIC%
28.25
30.18
30.58
32.57
35.22
35.85
35.09
34.05
35.66
34.69
16.27
35.09
34.37
64
25.27
Return on equity%
12.39
11.86
14.48
12.21
12.44
14.26
14.57
17.26
14.29
17.16
18.34
14.57
14.27
40
12.36
Return on assets%
25.16
27.40
30.34
31.46
30.70
27.93
25.76
23.84
22.65
23.60
12.96
23.84
26.58
34
1.84
EPS₹
2.15
2.20
2.48
2.77
2.98
3.30
3.00
3.09
2.93
2.79
2.06
(1.29%)
2.18%
—
13.86
EPS growth%
28.14
30.49
28.76
27.17
30.06
27.07
28.63
25.97
27.34
24.35
4.91
27.07
27.74
57
2.25
Bookvalue per sh₹
2.30
2.26
2.44
2.78
3.09
2.97
2.96
3.28
3.01
2.94
1.85
(0.98%)
3.01%
—
1.41
FCF per share₹
3.93
4.42
4.12
4.26
4.41
4.54
4.91
4.96
5.03
4.82
2.65
1.81%
2.73%
—
2.69
Dividend per sh₹
2.69
2.59
3.03
2.92
3.22
3.46
3.54
4.14
3.95
4.23
1.23
5.61%
5.99%
—
19.23
Div yield (avg)%
18.33
17.35
14.40
13.27
15.42
13.29
15.42
12.69
15.55
16.94
9.08
15.42
15.42
24
11.82
Payout ratio%
11.98
10.29
12.28
14.45
16.01
15.21
13.57
12.30
13.76
12.22
2.18
13.57
12.94
21
7.042
Shares (diluted)B
6.112
5.302
4.882
4.605
4.503
4.009
3.814
3.938
3.821
4.104
7.047
(1.84%)
(4.06%)
25
3.47
Buyback yield%
10.09
7.14
5.19
7.34
5.30
3.27
2.87
4.42
7.12
6.04
13.33
4.42
5.67
10
1.502
D/E ratiox
0.423
0.457
0.528
0.602
0.698
0.654
0.643
0.654
0.707
0.811
1.245
0.654
0.649
26
6.224
Enterprise value₹B
15.15
13.32
11.81
11.14
10.50
10.30
9.972
10.18
9.823
8.870
1.652
(3.33%)
(4.88%)
83
17.12
LT debt₹B
1.622
1.711
1.947
2.040
2.298
2.581
2.913
3.020
2.932
3.336
4.760
7.74%
8.17%
78
Revenue
₹18.78B
6.74%
1.00×
Cost of revenue
₹13.15B
6.74%
1.00×
Operating expenses
₹2.729B
6.91%
1.02×
Cash and investments
16.32%
Spread over hurdle
(2.06%)