16.61
Revenue₹B
44.14
43.45
44.08
43.67
42.70
41.83
42.16
41.55
40.95
40.56
17.46
(1.02%)
(1.02%)
14
20.31
Revenue growth%
23.28
22.95
22.34
24.98
22.24
21.84
22.52
23.75
26.58
24.09
9.12
23.75
23.12
38
22.17
Gross margin%
24.72
22.96
24.59
23.25
23.87
21.18
23.47
24.08
22.81
24.98
14.55
23.47
23.67
69
15.77
Operating margin%
7.72
9.46
11.90
9.65
8.68
10.74
9.75
11.49
10.25
10.54
19.97
10.54
10.00
82
13.99
Net margin%
30.30
31.67
33.47
32.30
30.94
33.13
30.26
32.06
34.46
33.30
17.15
33.13
32.18
69
27.58
P/E ratio (avg)x
25.19
24.16
24.42
22.97
20.84
22.78
21.34
23.90
24.96
24.42
15.49
23.90
24.03
25
21.43
EV/EBITx
40.90
46.73
46.75
52.07
53.12
48.90
54.52
57.30
54.77
58.21
29.09
54.77
52.60
55
8.98
FCF yield (avg)%
5.75
4.47
4.55
2.59
1.06
1.63
0.40
3.36
0.72
0.40
22.80
0.72
2.11
10
14.19
FCF margin%
31.60
33.24
32.39
33.44
35.61
32.70
34.03
34.99
32.96
34.09
13.92
34.03
33.34
9
0.178
FCF / Net incomex
0.444
0.444
0.460
0.501
0.528
0.588
0.624
0.692
0.638
0.673
1.441
0.638
0.558
56
14.63
ROIC%
11.93
14.35
16.95
16.07
14.58
14.62
12.63
13.64
14.01
11.79
17.91
13.64
14.18
55
14.02
Return on equity%
19.91
18.93
18.64
20.35
22.13
22.68
25.26
22.81
25.38
25.83
27.36
25.26
22.40
80
25.98
Return on assets%
31.17
30.42
32.45
33.47
30.84
28.69
26.43
28.04
28.79
29.39
8.51
28.69
29.91
23
48.30
EPS₹
18.00
18.71
18.94
18.12
16.67
16.87
16.01
13.87
14.75
12.87
53.14
(5.04%)
(3.23%)
—
13.78
EPS growth%
2.85
0.60
0.40
0.40
0.40
0.51
2.89
0.46
0.40
0.40
17.64
0.46
0.43
67
25.47
Bookvalue per sh₹
66.76
77.40
72.65
79.07
88.36
93.68
91.52
86.48
91.98
106.10
49.22
3.73%
5.73%
—
52.65
FCF per share₹
31.66
30.51
29.07
27.88
28.17
26.60
28.25
25.31
26.15
27.06
27.16
(0.80%)
(1.25%)
—
34.82
Dividend per sh₹
69.78
73.05
75.41
77.83
90.20
102.08
113.47
114.81
114.86
114.05
23.35
4.80%
5.05%
—
17.18
Div yield (avg)%
25.76
25.67
27.38
25.87
28.30
27.40
29.24
26.88
29.03
26.95
15.70
27.40
27.16
36
13.69
Payout ratio%
14.65
15.65
16.98
16.64
15.84
17.27
15.04
16.75
14.01
14.27
2.15
15.04
15.74
35
162.4
Shares (diluted)M
139.9
139.6
150.6
158.1
170.2
182.7
192.8
220.8
215.6
212.1
164.2
4.50%
4.00%
25
13.85
Buyback yield%
35.33
35.55
35.58
38.00
37.24
35.59
37.94
39.84
37.05
36.28
6.58
37.05
36.67
42
1.761
D/E ratiox
1.808
1.940
1.898
2.202
2.477
2.795
2.756
2.817
2.911
2.876
0.268
2.817
2.616
47
14.80
Enterprise value₹B
26.96
28.60
27.83
27.45
26.75
26.34
26.64
27.78
29.21
31.56
32.13
3.36%
1.17%
24
24.35
LT debt₹B
15.88
13.71
14.45
13.27
13.47
13.46
12.72
11.34
12.23
11.48
8.002
(3.15%)
(2.53%)
91
Revenue
₹40.56B
(1.02%)
1.00×
Cost of revenue
₹17.24B
(0.76%)
1.03×
Operating expenses
₹9.969B
(1.44%)
0.96×
Cash and investments
18.00%
Property and equipment
17.37%
Spread over hurdle
59.09%