5.110
Revenue₹B
24.84
25.51
26.10
27.25
27.41
28.69
29.33
29.58
31.19
31.48
5.278
2.81%
2.86%
74
21.47
Revenue growth%
0.40
0.40
2.68
0.40
0.40
0.40
3.29
1.96
3.42
2.48
26.76
2.48
1.18
81
11.79
Gross margin%
28.20
30.20
29.56
28.71
29.48
31.89
34.26
35.52
36.22
36.44
28.39
35.52
31.04
31
16.98
Operating margin%
13.50
13.46
15.58
18.32
17.45
17.56
14.90
15.96
13.52
14.69
26.30
14.90
15.24
33
14.90
Net margin%
0.84
0.40
0.40
3.06
0.45
0.40
0.40
0.40
1.45
0.68
10.95
0.40
0.43
70
29.61
P/E ratio (avg)x
11.07
12.34
11.66
12.65
13.74
14.28
14.48
14.64
13.09
12.40
17.97
14.28
12.87
25
26.99
EV/EBITx
27.83
26.66
25.09
22.98
20.31
17.62
15.17
14.47
13.01
14.11
29.78
14.47
18.96
35
4.25
FCF yield (avg)%
10.52
9.86
12.42
9.77
8.71
10.90
12.60
14.85
17.54
16.37
13.85
14.85
11.66
85
5.28
FCF margin%
18.48
18.49
18.76
20.25
20.26
22.55
19.76
17.82
18.39
18.38
27.73
18.39
18.63
23
1.487
FCF / Net incomex
1.546
1.837
2.068
2.187
2.412
2.689
3.263
3.809
4.559
4.770
1.693
3.809
2.551
17
18.91
ROIC%
12.15
13.45
12.17
13.66
12.73
10.81
13.58
15.33
13.86
13.92
20.18
13.86
13.51
28
11.82
Return on equity%
22.00
23.55
21.55
21.72
23.38
22.01
24.12
23.56
25.02
22.89
6.74
23.56
23.14
94
19.25
Return on assets%
10.41
13.09
14.93
13.67
12.95
11.16
13.15
11.70
10.80
11.89
19.87
11.70
12.42
39
255.58
EPS₹
48.99
42.63
39.04
41.76
37.05
34.15
34.13
29.80
27.99
28.33
264.54
(5.23%)
(5.10%)
—
16.29
EPS growth%
12.42
14.45
11.90
14.83
11.94
10.96
12.06
11.74
11.46
11.42
11.87
11.46
11.92
19
189.98
Bookvalue per sh₹
206.99
239.73
234.14
234.18
273.82
320.61
352.88
416.72
467.82
457.01
43.87
10.79%
9.86%
—
51.86
FCF per share₹
266.77
263.83
271.40
302.94
321.30
335.88
350.51
389.71
404.88
390.58
163.74
3.98%
5.48%
—
125.26
Dividend per sh₹
82.30
89.00
79.52
77.22
83.66
85.75
77.98
68.72
62.00
62.40
50.56
(5.69%)
(4.04%)
—
25.34
Div yield (avg)%
12.11
10.89
12.01
11.89
11.06
11.41
14.24
14.81
16.59
17.09
18.40
14.81
12.06
82
14.20
Payout ratio%
10.49
8.07
8.18
10.47
9.47
10.96
13.11
15.23
16.25
16.45
7.00
15.23
10.73
90
165.8
Shares (diluted)M
191.3
187.4
185.9
194.1
208.9
216.4
233.6
230.9
212.7
199.9
166.5
(0.88%)
(0.25%)
14
28.44
Buyback yield%
12.26
13.32
12.08
10.80
13.05
15.57
17.97
19.71
20.59
20.44
28.72
19.71
14.45
84
0.640
D/E ratiox
1.085
1.108
1.233
1.262
1.181
1.245
1.391
1.513
1.606
1.574
1.482
1.513
1.253
89
5.783
Enterprise value₹B
8.611
9.040
8.086
7.984
6.836
5.917
5.303
5.511
5.265
4.573
19.35
(7.73%)
(7.51%)
71
23.61
LT debt₹B
2.064
2.385
2.346
2.638
2.755
3.288
3.723
4.049
4.386
4.639
23.05
10.98%
10.09%
53
Revenue
₹31.48B
2.86%
1.00×
Cost of revenue
₹18.87B
2.78%
0.99×
Operating expenses
₹5.978B
3.43%
1.06×
Property and equipment
18.50%
Goodwill & intangibles
17.03%
Spread over hurdle
(7.23%)