6.761
Revenue₹B
20.46
21.16
21.73
22.26
22.22
22.28
22.80
22.82
23.09
23.34
7.484
0.99%
1.50%
42
17.31
Revenue growth%
16.17
18.39
18.57
18.25
21.12
20.10
21.69
20.31
21.17
22.49
13.95
21.17
20.20
29
9.19
Gross margin%
13.14
11.52
12.70
10.98
12.69
13.65
11.02
10.67
11.14
13.53
17.62
11.14
12.10
10
26.15
Operating margin%
11.81
12.36
14.78
12.65
14.75
16.89
15.18
17.58
16.32
15.78
6.25
16.32
14.98
26
6.21
Net margin%
16.75
15.03
13.23
13.36
15.38
14.02
16.26
14.66
12.19
13.81
21.34
14.02
14.34
49
15.36
P/E ratio (avg)x
52.84
58.80
67.15
73.56
71.21
78.25
87.57
91.41
90.84
96.57
26.64
90.84
75.90
41
21.06
EV/EBITx
22.81
24.16
27.72
27.38
31.24
32.50
34.17
36.56
33.61
32.71
21.14
33.61
31.87
89
20.97
FCF yield (avg)%
26.73
27.64
24.98
22.17
25.00
27.18
27.71
29.22
27.89
28.84
27.25
27.89
27.41
87
7.56
FCF margin%
12.92
13.21
13.07
14.01
14.86
17.60
18.23
19.52
17.24
16.73
19.17
17.60
15.79
14
1.511
FCF / Net incomex
2.070
2.121
2.381
2.466
2.762
3.025
2.854
3.251
3.786
3.685
0.743
3.251
2.808
85
29.11
ROIC%
19.65
21.78
19.98
22.58
22.36
24.68
27.36
29.73
28.14
30.84
22.64
28.14
23.63
90
20.25
Return on equity%
2.23
3.72
2.17
0.40
2.05
1.55
1.67
0.40
3.26
1.59
3.47
1.59
1.86
12
15.98
Return on assets%
35.26
37.09
36.35
37.78
38.24
38.25
37.92
38.77
40.66
38.92
27.58
38.77
38.08
72
180.11
EPS₹
329.97
320.60
296.24
285.37
262.12
292.53
294.93
322.71
289.34
310.39
198.91
3.44%
(1.34%)
—
28.46
EPS growth%
7.55
6.44
4.66
4.81
3.13
3.12
5.55
3.42
2.47
4.41
6.90
3.42
4.53
50
320.93
Bookvalue per sh₹
56.80
55.64
54.63
48.84
43.47
45.56
43.44
48.22
44.57
46.59
208.87
1.40%
(2.18%)
—
136.75
FCF per share₹
536.07
562.22
666.42
715.34
830.49
913.60
1,060
1,115
1,136
1,330
77.69
9.87%
11.36%
—
271.17
Dividend per sh₹
108.80
110.17
105.20
108.73
116.69
105.81
103.88
92.54
84.55
91.46
195.75
(4.76%)
(1.27%)
—
20.73
Div yield (avg)%
10.71
10.54
10.41
8.90
10.42
12.82
10.29
7.63
10.46
10.49
24.22
10.46
10.44
26
21.31
Payout ratio%
17.00
15.61
15.34
16.01
18.55
18.53
18.66
20.09
20.96
19.88
21.01
19.88
18.54
57
67.19
Shares (diluted)M
80.52
81.26
83.74
74.85
74.48
69.59
76.51
84.89
87.65
79.26
68.69
1.25%
(0.58%)
66
7.53
Buyback yield%
23.26
26.12
23.93
23.44
26.00
28.28
27.32
28.54
29.89
28.28
5.23
28.28
26.72
11
0.971
D/E ratiox
1.466
1.620
1.526
1.729
1.866
2.001
1.951
1.778
1.963
1.793
1.573
1.951
1.786
62
6.740
Enterprise value₹B
2.080
2.272
2.307
2.549
2.763
3.187
3.387
3.975
4.231
4.966
15.88
12.44%
9.62%
87
28.05
LT debt₹B
34.11
40.06
47.97
56.38
58.93
67.02
76.26
81.36
89.94
88.70
17.53
8.52%
9.81%
9
Revenue
₹23.34B
1.50%
1.00×
Cost of revenue
₹15.28B
1.57%
1.01×
Operating expenses
₹3.778B
1.75%
1.03×
Property and equipment
16.93%
Spread over hurdle
(6.77%)