3.882
Revenue₹B
5.605
5.561
5.598
5.518
5.545
5.583
5.708
5.818
5.809
5.883
4.227
1.19%
0.32%
48
16.08
Revenue growth%
20.97
21.65
24.62
24.03
26.30
24.01
26.80
29.27
31.23
30.50
23.10
29.27
25.46
32
22.77
Gross margin%
21.59
23.29
20.98
21.54
22.00
22.21
21.51
21.44
20.84
23.15
25.54
21.51
21.56
28
22.75
Operating margin%
3.93
1.53
0.40
1.71
1.46
1.60
2.00
0.40
0.40
0.40
11.14
0.40
1.49
46
8.10
Net margin%
11.70
10.07
8.00
6.04
4.58
4.18
4.32
2.04
2.03
0.40
13.84
2.04
4.45
32
19.15
P/E ratio (avg)x
12.86
11.52
11.23
10.89
10.39
10.81
11.41
10.17
11.36
11.63
35.41
11.36
11.29
40
35.01
EV/EBITx
19.10
21.23
19.93
18.22
19.18
20.31
21.69
22.68
25.06
23.09
28.90
22.68
20.77
54
5.77
FCF yield (avg)%
34.90
34.42
32.67
33.79
34.49
37.00
38.38
36.00
36.58
34.70
28.75
36.58
34.80
74
27.89
FCF margin%
10.09
12.86
12.34
9.47
9.14
8.45
7.56
10.42
12.25
13.61
20.38
10.42
10.26
16
1.248
FCF / Net incomex
1.846
2.017
2.389
2.784
3.222
3.687
3.821
4.160
4.299
4.459
0.596
4.160
3.455
39
13.30
ROIC%
31.11
30.11
31.13
29.02
29.42
28.60
27.62
25.03
26.89
28.38
20.79
27.62
28.81
64
7.17
Return on equity%
28.59
29.33
32.18
32.02
29.29
31.66
33.73
35.44
35.67
38.48
26.50
35.44
32.10
46
3.52
Return on assets%
1.78
0.69
1.81
0.40
2.93
4.03
3.24
3.87
1.90
3.81
19.26
3.81
2.41
75
21.17
EPS₹
11.74
12.54
12.61
13.80
12.67
12.88
14.34
14.65
14.53
14.94
22.49
3.34%
3.04%
—
17.93
EPS growth%
26.87
27.03
27.68
25.03
23.76
21.86
22.01
22.76
21.19
21.30
9.24
21.86
23.26
67
13.51
Bookvalue per sh₹
22.76
26.42
25.88
28.72
32.11
32.58
31.24
32.28
34.75
32.93
12.32
0.51%
4.13%
—
13.13
FCF per share₹
18.18
20.52
23.86
22.97
23.74
25.38
26.72
31.53
33.03
37.57
8.26
9.62%
9.33%
—
19.37
Dividend per sh₹
21.79
23.80
22.95
21.67
25.31
29.16
30.10
28.31
28.67
29.13
4.81
2.85%
3.18%
—
23.98
Div yield (avg)%
1.73
1.88
2.21
2.54
0.40
2.51
0.98
3.79
5.91
6.75
25.20
3.79
2.36
48
15.92
Payout ratio%
24.17
24.50
23.00
25.80
25.33
24.55
25.98
23.88
24.67
22.30
13.82
24.55
24.53
67
136.4
Shares (diluted)M
162.9
175.4
175.8
163.1
170.5
153.8
155.7
172.3
159.6
175.2
143.8
0.55%
1.61%
86
5.77
Buyback yield%
26.93
27.80
25.14
26.05
25.59
25.12
24.94
22.55
23.32
22.23
5.22
23.32
25.13
17
1.490
D/E ratiox
0.479
0.451
0.450
0.441
0.508
0.503
0.561
0.627
0.672
0.654
0.172
0.627
0.506
33
3.632
Enterprise value₹B
2.662
2.431
2.466
2.565
2.801
2.849
2.638
2.824
2.785
2.715
4.060
(0.62%)
(0.59%)
76
4.405
LT debt₹B
1.986
2.033
2.208
2.426
2.548
2.732
3.031
3.372
3.338
3.714
0.797
7.82%
6.75%
13
Revenue
₹5.883B
0.32%
1.00×
Cost of revenue
₹4.118B
0.32%
1.00×
Operating expenses
₹674.5M
(0.58%)
0.91×
Cash and investments
14.87%
Spread over hurdle
(6.40%)