1.058
Revenue₹B
1.662
1.834
2.004
2.127
2.273
2.481
2.628
2.836
3.083
3.350
1.085
8.06%
8.12%
57
13.26
Revenue growth%
34.67
32.45
31.30
31.80
30.83
31.51
29.09
28.78
30.00
29.13
18.61
29.13
31.07
83
10.24
Gross margin%
14.13
11.51
12.77
12.84
13.35
10.55
12.04
12.68
13.79
15.70
27.19
12.68
12.81
8
5.11
Operating margin%
2.64
0.63
0.40
0.40
1.70
1.26
0.40
0.40
1.19
1.58
4.44
1.19
0.91
77
13.68
Net margin%
4.46
5.91
6.70
9.55
9.16
9.96
10.87
9.72
10.48
10.63
9.27
10.48
9.64
19
14.32
P/E ratio (avg)x
42.47
48.71
50.70
59.08
65.96
72.40
76.48
88.50
92.92
91.73
21.66
88.50
69.18
51
7.939
EV/EBITx
56.48
61.25
68.80
80.95
87.54
98.15
95.50
101.5
98.97
116.0
28.50
98.97
91.52
6
19.55
FCF yield (avg)%
12.58
11.34
10.91
12.77
10.71
7.97
5.58
3.50
2.40
0.40
18.49
3.50
9.34
10
12.15
FCF margin%
14.81
13.11
12.50
15.01
16.65
15.60
16.86
16.64
15.54
16.78
3.06
16.64
15.57
53
1.484
FCF / Net incomex
1.628
1.837
2.027
2.164
2.470
2.442
2.511
2.683
2.803
2.803
0.228
2.683
2.456
5
27.25
ROIC%
2.65
1.46
1.39
0.40
0.78
0.40
0.40
0.52
0.46
0.40
9.77
0.40
0.49
57
17.31
Return on equity%
19.49
19.22
19.84
22.05
22.73
25.44
23.77
22.46
25.35
23.55
13.60
23.77
22.59
18
9.00
Return on assets%
23.39
24.86
26.53
28.76
28.12
29.47
29.18
26.95
27.39
30.14
16.60
29.18
27.75
88
7.19
EPS₹
17.90
21.22
23.41
23.60
25.38
30.24
32.47
32.76
36.72
42.94
7.88
11.08%
9.28%
—
15.86
EPS growth%
9.71
8.11
6.31
4.60
4.64
4.99
5.95
8.60
8.84
10.62
8.58
8.60
7.21
81
8.91
Bookvalue per sh₹
7.56
7.12
6.68
6.60
7.25
6.44
6.41
5.68
5.34
5.21
9.06
(6.41%)
(3.11%)
—
13.43
FCF per share₹
8.33
7.68
8.14
9.03
8.44
8.12
7.86
7.56
7.26
6.45
16.98
(5.24%)
(2.66%)
—
11.43
Dividend per sh₹
11.92
11.89
11.01
10.91
10.13
9.49
9.29
9.05
7.95
7.67
9.49
(5.41%)
(3.86%)
—
10.32
Div yield (avg)%
22.74
22.23
20.57
22.57
25.42
27.42
28.83
29.59
29.88
28.21
17.02
28.83
26.42
89
24.50
Payout ratio%
27.33
25.83
25.32
28.03
25.86
24.87
27.19
25.41
26.35
29.04
6.19
26.35
26.10
8
57.99
Shares (diluted)M
59.30
63.72
72.55
69.11
75.80
87.15
98.75
104.4
122.5
127.9
59.92
11.02%
7.96%
22
15.34
Buyback yield%
15.01
17.11
17.04
17.48
15.65
13.73
13.78
10.79
10.10
7.40
21.48
10.79
14.40
35
0.619
D/E ratiox
2.248
2.343
2.343
2.259
2.488
2.648
2.963
3.274
3.009
3.058
0.161
3.009
2.568
28
1.138
Enterprise value₹B
0.580
0.607
0.606
0.689
0.687
0.755
0.873
0.808
0.915
0.891
1.049
5.36%
5.48%
66
1.467
LT debt₹B
1.824
1.741
1.815
1.743
1.859
1.734
1.834
1.893
1.907
2.090
1.737
2.37%
0.39%
61
Revenue
₹3.350B
8.12%
1.00×
Cost of revenue
₹2.242B
8.44%
1.03×
Operating expenses
₹567.4M
7.87%
0.98×
Cash and investments
18.97%
Spread over hurdle
(3.75%)