13.76
Revenue₹B
9.205
9.937
10.88
11.97
13.04
14.17
15.16
16.27
17.95
19.80
15.08
8.72%
8.76%
63
16.23
Revenue growth%
16.83
19.03
20.90
23.04
20.90
22.32
19.96
19.43
16.80
16.43
18.96
19.43
19.69
86
5.53
Gross margin%
20.22
22.97
23.12
25.23
24.44
26.38
25.94
27.35
28.62
27.82
12.39
27.35
25.58
9
2.80
Operating margin%
7.63
6.72
5.66
7.61
6.55
5.06
7.82
7.10
6.25
4.15
9.55
6.25
6.64
41
17.46
Net margin%
12.78
15.67
13.09
14.40
16.11
18.53
15.97
13.85
15.80
16.47
2.29
15.97
15.74
71
16.64
P/E ratio (avg)x
25.58
27.93
30.55
32.75
33.77
38.91
43.01
48.72
53.76
59.99
13.61
48.72
36.34
33
37.48
EV/EBITx
33.69
31.94
30.51
28.33
29.42
26.23
27.57
29.68
31.82
28.15
8.861
28.15
29.55
94
16.96
FCF yield (avg)%
6.41
5.66
3.72
5.47
3.59
1.05
1.55
1.70
2.47
0.40
7.29
1.55
3.03
53
20.07
FCF margin%
21.19
22.06
22.44
25.04
24.19
22.64
23.35
22.72
20.89
21.80
9.32
22.64
22.54
47
1.520
FCF / Net incomex
0.260
0.274
0.261
0.273
0.256
0.270
0.294
0.281
0.301
0.283
1.003
0.283
0.273
15
4.11
ROIC%
28.54
31.07
28.62
25.85
25.23
23.00
24.35
27.13
24.35
21.74
10.81
24.35
25.54
72
24.33
Return on equity%
12.98
15.54
14.19
13.94
11.72
12.03
11.36
13.89
16.52
14.51
2.62
13.89
13.92
15
16.28
Return on assets%
20.49
21.60
20.53
18.06
19.50
20.23
19.90
19.23
22.16
21.36
16.59
20.23
20.36
15
45.28
EPS₹
12.20
13.34
15.22
16.76
17.58
17.45
17.90
19.59
19.29
22.67
49.28
5.22%
6.99%
—
5.44
EPS growth%
17.33
15.12
13.78
14.34
17.33
17.29
19.92
17.88
16.76
19.63
7.18
17.88
17.31
16
36.96
Bookvalue per sh₹
10.56
10.14
10.03
10.58
10.65
11.29
9.82
9.00
8.14
8.14
36.75
(5.23%)
(1.78%)
—
33.12
FCF per share₹
39.80
47.12
46.20
52.77
54.52
53.70
52.47
53.28
61.76
60.08
13.45
1.96%
5.67%
—
45.30
Dividend per sh₹
66.54
76.67
89.85
103.42
123.21
137.81
139.80
133.79
142.68
159.18
15.59
5.26%
9.06%
—
5.20
Div yield (avg)%
12.30
9.70
8.01
9.01
6.70
8.65
9.26
11.35
13.20
13.88
4.56
11.35
9.48
53
20.37
Payout ratio%
22.41
21.96
20.93
21.87
21.47
21.08
22.91
24.04
25.75
23.36
2.03
23.36
22.18
45
179.4
Shares (diluted)M
141.1
146.4
141.8
144.4
152.1
145.0
131.2
141.8
148.2
139.5
183.4
(1.71%)
0.59%
92
18.22
Buyback yield%
21.24
20.52
23.47
20.77
21.35
20.62
18.55
18.86
19.70
18.43
17.98
18.86
20.57
6
0.112
D/E ratiox
1.711
1.803
1.906
1.743
1.615
1.636
1.476
1.334
1.371
1.354
1.322
1.371
1.625
76
13.78
Enterprise value₹B
11.09
10.84
10.22
10.41
11.45
11.55
11.32
11.57
12.58
12.49
21.21
1.75%
1.10%
34
16.98
LT debt₹B
12.58
12.71
13.73
15.30
16.61
18.81
20.72
22.23
23.83
23.66
6.005
7.33%
7.12%
17
Revenue
₹19.80B
8.76%
1.00×
Cost of revenue
₹11.10B
8.81%
1.00×
Operating expenses
₹3.849B
8.54%
0.98×
Cash and investments
20.89%
Spread over hurdle
(1.55%)