5.428
Revenue₹B
4.732
5.030
5.306
5.824
6.232
6.850
7.341
7.769
8.376
9.203
5.903
8.11%
7.73%
38
25.47
Revenue growth%
29.27
31.68
30.06
27.75
27.35
25.56
23.23
22.27
23.46
22.31
17.27
23.23
26.46
6
29.99
Gross margin%
7.88
7.87
5.16
5.50
2.83
0.47
2.33
2.70
2.10
2.73
4.08
2.33
2.78
80
28.59
Operating margin%
9.89
9.88
10.41
7.86
9.10
8.25
8.50
10.44
11.26
13.01
12.55
10.44
9.88
86
17.56
Net margin%
13.86
13.52
10.86
10.24
11.13
13.07
12.32
11.04
8.06
7.65
15.42
11.04
11.08
79
26.46
P/E ratio (avg)x
39.02
42.07
43.29
45.24
51.05
50.86
52.02
58.84
53.93
57.86
34.02
53.93
50.95
56
11.39
EV/EBITx
63.54
70.91
70.53
72.95
83.20
87.91
84.92
98.24
113.5
125.6
14.24
98.24
84.06
22
5.87
FCF yield (avg)%
30.96
31.73
33.37
33.56
31.68
33.75
35.43
35.78
38.77
38.56
18.25
35.78
33.65
56
27.90
FCF margin%
20.88
18.45
18.84
20.09
17.69
18.51
20.74
22.66
22.89
23.38
22.45
22.66
20.41
70
0.316
FCF / Net incomex
0.691
0.638
0.592
0.525
0.532
0.513
0.437
0.418
0.352
0.373
0.648
0.418
0.519
13
27.65
ROIC%
22.16
20.46
23.23
25.81
23.47
20.60
23.24
25.89
23.88
26.27
18.87
23.88
23.35
23
23.07
Return on equity%
29.47
28.49
28.44
28.76
26.41
27.54
26.63
24.63
26.76
28.84
20.83
26.76
27.99
39
11.69
Return on assets%
17.45
18.58
19.80
20.97
19.68
17.64
20.29
17.90
20.78
23.04
29.19
20.29
19.74
25
370.43
EPS₹
152.46
148.87
147.41
137.97
126.65
138.58
138.96
146.77
154.63
141.75
413.29
2.28%
(0.19%)
—
14.48
EPS growth%
8.23
7.58
4.68
2.56
4.93
1.99
2.59
5.21
3.20
0.50
15.76
2.59
3.94
37
289.03
Bookvalue per sh₹
460.43
551.85
615.04
692.07
775.28
923.29
1,013
1,044
1,025
1,201
97.40
9.16%
11.40%
—
157.17
FCF per share₹
197.00
200.57
217.38
222.98
240.67
213.77
200.25
174.54
180.04
196.27
222.74
(4.00%)
0.53%
—
366.70
Dividend per sh₹
479.11
539.36
562.88
585.06
655.02
590.01
542.75
544.79
565.97
523.27
217.86
(4.39%)
1.19%
—
8.92
Div yield (avg)%
7.80
5.28
7.33
8.22
10.13
12.00
9.48
8.36
5.59
4.26
18.47
8.36
8.01
78
29.97
Payout ratio%
16.82
18.31
18.75
21.11
20.88
19.83
16.95
16.31
13.52
15.21
17.67
16.31
17.63
79
15.59
Shares (diluted)M
11.60
10.31
11.36
12.04
11.89
11.47
10.66
10.83
9.902
10.20
14.76
(3.02%)
(1.94%)
16
5.73
Buyback yield%
3.19
5.32
6.76
5.69
8.63
10.64
13.27
12.91
12.01
10.23
2.06
12.01
9.43
18
0.386
D/E ratiox
2.196
2.323
2.414
2.810
3.077
2.973
3.405
3.575
4.220
4.546
1.278
3.575
3.025
55
3.182
Enterprise value₹B
8.721
7.882
7.343
7.391
7.543
7.107
6.888
7.495
7.272
7.937
1.527
1.02%
0.35%
35
1.037
LT debt₹B
3.912
4.119
3.897
4.076
3.983
4.157
3.652
3.574
3.898
4.252
6.370
1.32%
1.11%
88
Revenue
₹9.203B
7.73%
1.00×
Cost of revenue
₹6.182B
7.74%
1.00×
Operating expenses
₹1.916B
7.85%
1.01×
Goodwill & intangibles
15.19%
Spread over hurdle
(11.32%)