36.86
Revenue₹B
51.95
53.84
56.72
58.03
61.34
63.94
67.77
69.75
70.96
75.30
39.42
4.19%
4.24%
17
2.84
Revenue growth%
30.18
31.37
33.98
34.75
33.67
34.24
36.33
39.02
39.23
39.96
11.48
39.02
34.49
84
20.96
Gross margin%
33.11
35.87
34.16
35.04
35.24
33.65
35.25
37.93
35.65
38.47
4.54
35.65
35.24
93
16.27
Operating margin%
14.07
14.54
15.89
17.27
15.12
14.57
12.10
15.00
17.67
15.33
14.72
15.00
15.06
48
5.37
Net margin%
13.04
12.25
10.94
10.21
12.29
15.12
17.68
20.38
17.65
18.39
11.97
17.68
14.08
39
24.82
P/E ratio (avg)x
38.34
40.09
44.78
42.24
43.01
43.23
43.35
45.29
46.24
48.54
24.23
45.29
43.29
11
31.48
EV/EBITx
26.15
31.07
35.54
40.36
47.30
51.55
56.31
59.27
59.62
67.04
29.16
59.27
49.42
73
26.10
FCF yield (avg)%
7.34
9.95
9.16
6.29
4.87
7.79
5.37
5.31
5.92
5.36
18.60
5.37
6.10
10
12.31
FCF margin%
16.66
17.64
16.68
14.66
15.00
15.24
13.37
14.60
16.29
14.25
24.83
14.60
15.12
39
0.737
FCF / Net incomex
1.666
1.954
2.124
2.154
2.258
2.344
2.631
2.923
3.281
3.629
1.697
2.923
2.301
84
14.35
ROIC%
23.95
23.88
21.68
22.87
25.18
25.90
24.50
25.54
26.79
29.22
12.08
25.90
24.84
64
23.68
Return on equity%
0.97
0.40
0.40
0.40
0.40
3.14
1.59
0.40
0.40
0.40
15.38
0.40
0.40
80
5.74
Return on assets%
13.57
11.80
14.30
12.96
10.84
12.59
12.57
12.36
9.72
11.78
16.31
12.36
12.47
70
318.63
EPS₹
533.04
571.36
639.98
711.70
844.66
883.09
932.72
1,030
1,171
1,313
344.92
9.22%
10.02%
—
11.79
EPS growth%
3.52
0.84
0.43
0.40
0.40
2.58
4.82
3.41
3.86
4.68
2.54
3.86
2.99
35
437.23
Bookvalue per sh₹
164.57
148.81
136.19
154.25
145.79
137.76
131.82
144.87
160.78
157.76
185.10
1.59%
(0.58%)
—
110.05
FCF per share₹
146.49
153.99
151.96
142.99
127.01
119.35
115.12
100.22
109.53
118.92
116.34
(1.31%)
(2.69%)
—
295.61
Dividend per sh₹
472.01
508.85
587.32
575.20
667.26
782.48
809.23
788.97
893.73
848.38
141.14
4.92%
6.07%
—
14.97
Div yield (avg)%
6.70
6.41
5.25
5.80
3.15
4.53
1.61
0.40
1.28
0.40
20.47
1.28
3.84
25
16.78
Payout ratio%
15.63
17.00
14.75
13.11
15.48
16.35
15.47
13.25
11.56
10.81
27.81
13.25
15.11
60
105.5
Shares (diluted)M
83.31
87.48
85.08
78.07
71.21
65.04
70.31
65.65
68.95
67.22
107.4
(1.15%)
(3.35%)
29
8.78
Buyback yield%
24.04
21.55
18.67
15.72
16.21
16.62
15.68
16.06
17.24
18.91
5.13
16.62
16.93
26
1.400
D/E ratiox
1.082
1.070
1.179
1.195
1.115
1.168
1.217
1.379
1.496
1.374
0.743
1.374
1.187
75
36.19
Enterprise value₹B
58.36
57.20
58.15
57.45
63.19
68.22
68.10
61.15
65.65
66.35
47.46
0.98%
0.96%
17
48.39
LT debt₹B
39.28
39.67
42.07
47.43
51.26
53.98
56.67
62.21
65.22
64.85
43.49
4.82%
5.72%
51
Revenue
₹75.30B
4.24%
1.00×
Cost of revenue
₹43.82B
4.35%
1.01×
Operating expenses
₹17.00B
4.03%
0.98×
Cash and investments
14.80%