3.876
Revenue₹B
6.131
6.265
6.200
6.347
6.305
6.163
6.227
6.261
6.355
6.322
4.138
0.05%
0.10%
64
8.59
Revenue growth%
19.81
19.66
17.68
15.31
16.39
18.24
15.53
16.59
16.67
14.97
27.11
16.59
16.63
67
10.07
Gross margin%
9.43
6.85
6.61
4.77
3.19
1.92
1.25
1.05
1.62
2.39
17.33
1.62
2.79
59
26.34
Operating margin%
18.28
21.12
21.44
21.72
21.74
22.87
25.66
27.25
28.59
28.54
3.44
27.25
22.31
49
3.30
Net margin%
6.96
6.73
6.38
6.21
4.91
7.49
5.51
4.86
6.04
4.49
12.63
5.51
6.13
58
29.86
P/E ratio (avg)x
17.37
18.09
19.88
18.04
19.50
20.07
19.64
20.38
22.57
24.66
23.53
20.38
19.76
8
29.93
EV/EBITx
41.82
42.33
49.10
54.43
57.94
63.97
74.40
82.25
93.30
103.8
31.62
82.25
60.96
45
27.19
FCF yield (avg)%
18.32
16.25
13.36
12.59
11.24
9.96
10.60
12.39
10.40
7.99
19.43
10.40
11.81
32
4.05
FCF margin%
17.92
16.98
15.54
17.25
16.29
18.24
18.19
16.90
16.67
15.16
22.05
16.90
16.94
15
0.525
FCF / Net incomex
0.272
0.248
0.225
0.219
0.223
0.249
0.223
0.210
0.233
0.230
0.763
0.230
0.227
43
22.48
ROIC%
12.69
11.33
8.83
7.72
5.69
6.94
9.02
10.22
9.82
12.56
18.16
9.82
9.42
38
6.75
Return on equity%
31.30
28.50
26.91
26.24
23.74
24.83
22.21
20.62
19.40
21.47
4.45
21.47
24.28
33
22.93
Return on assets%
32.09
30.13
28.01
29.72
28.33
30.63
31.36
28.47
30.40
29.82
7.39
30.40
29.97
13
36.32
EPS₹
105.59
122.55
136.87
160.62
167.09
194.27
217.78
216.39
252.08
265.26
39.36
9.68%
10.48%
—
16.89
EPS growth%
11.83
13.84
11.69
9.71
9.10
8.01
5.17
3.25
4.33
6.47
4.88
5.17
8.56
75
16.19
Bookvalue per sh₹
18.78
20.05
22.18
20.29
19.41
20.21
21.99
20.79
22.45
20.44
79.80
1.04%
0.45%
—
14.61
FCF per share₹
35.58
34.02
34.88
33.88
31.65
29.57
33.05
33.07
31.89
36.07
48.44
2.65%
(0.84%)
—
11.72
Dividend per sh₹
12.82
12.79
12.99
13.21
13.23
11.90
12.16
13.11
13.48
13.56
69.59
0.49%
0.62%
—
4.46
Div yield (avg)%
7.11
8.28
5.63
6.20
3.89
1.10
0.40
1.70
0.40
0.74
18.06
0.74
2.80
77
5.87
Payout ratio%
12.34
12.94
11.65
10.94
10.02
12.79
14.05
14.26
14.60
15.25
18.55
14.26
12.86
94
60.01
Shares (diluted)M
89.99
82.57
78.46
74.31
81.79
85.96
96.85
94.33
108.4
106.2
62.59
5.36%
3.03%
62
20.18
Buyback yield%
12.11
9.17
10.72
8.96
7.62
7.09
5.27
5.64
7.46
5.95
12.25
5.95
7.54
6
1.577
D/E ratiox
1.251
1.338
1.589
1.538
1.656
1.649
1.666
1.702
1.730
1.781
0.803
1.702
1.653
17
3.506
Enterprise value₹B
0.530
0.562
0.534
0.553
0.530
0.525
0.508
0.527
0.553
0.540
2.866
0.38%
1.03%
76
3.065
LT debt₹B
4.917
5.335
5.810
6.196
6.732
6.604
7.354
8.009
8.445
9.149
5.492
6.33%
6.15%
45
Revenue
₹6.322B
0.10%
1.00×
Cost of revenue
₹3.071B
0.05%
1.00×
Operating expenses
₹1.568B
0.03%
0.99×
Goodwill & intangibles
15.45%
Return on capital
100.35%
Spread over hurdle
88.54%