50.98
Revenue₹B
57.67
58.77
60.00
61.25
62.67
62.34
63.63
64.99
64.52
64.37
55.06
0.54%
1.12%
20
27.92
Revenue growth%
13.99
16.71
17.52
15.67
17.32
17.28
18.23
17.72
16.05
16.11
5.38
17.28
17.00
74
2.95
Gross margin%
3.22
4.94
2.65
1.66
4.35
5.94
4.56
1.93
2.35
2.40
27.95
2.40
2.93
39
18.05
Operating margin%
16.40
15.41
12.66
10.40
10.88
12.94
12.13
12.86
13.01
15.30
10.72
12.94
12.90
40
16.12
Net margin%
13.36
12.45
12.45
9.63
7.32
8.38
8.35
11.30
13.01
11.46
12.11
11.30
11.38
68
36.10
P/E ratio (avg)x
13.15
15.20
18.28
21.82
23.78
26.24
30.22
30.42
31.26
33.90
36.28
30.42
25.01
75
18.41
EV/EBITx
33.01
30.16
29.34
32.55
35.52
33.64
38.20
43.59
41.64
40.08
9.380
40.08
34.58
22
8.47
FCF yield (avg)%
22.93
23.73
26.54
29.43
29.25
26.45
23.90
23.07
22.37
25.32
28.23
23.90
24.61
51
21.12
FCF margin%
0.40
0.40
2.47
0.40
0.96
1.30
2.96
3.99
1.68
0.40
4.17
1.68
1.13
48
0.163
FCF / Net incomex
1.363
1.240
1.141
1.127
1.017
0.930
0.882
0.792
0.773
0.809
0.797
0.809
0.973
67
26.10
ROIC%
13.34
13.43
11.80
11.16
8.57
9.00
11.83
14.58
15.98
14.58
11.18
14.58
12.58
33
21.07
Return on equity%
16.75
16.64
15.74
18.72
18.06
19.67
19.91
18.53
18.86
19.81
10.86
19.67
18.62
94
11.65
Return on assets%
22.64
20.02
21.23
19.70
18.06
15.46
14.36
13.24
13.71
13.99
2.79
13.99
16.76
60
90.84
EPS₹
58.41
63.04
68.78
66.59
65.98
76.14
84.31
85.59
78.82
74.79
93.22
2.54%
3.88%
—
29.50
EPS growth%
13.44
12.37
10.48
12.51
10.20
8.77
10.01
7.02
5.97
6.48
10.88
7.02
10.11
10
140.18
Bookvalue per sh₹
88.98
102.67
100.03
107.96
117.20
115.50
128.72
125.58
138.50
149.39
142.94
4.97%
5.27%
—
29.10
FCF per share₹
135.46
141.04
130.20
142.80
137.90
133.72
124.56
120.82
112.47
106.63
125.39
(5.01%)
(1.89%)
—
58.00
Dividend per sh₹
153.92
147.56
138.86
147.50
128.15
139.52
130.88
135.09
137.84
144.58
102.91
2.44%
(0.59%)
—
23.96
Div yield (avg)%
9.66
11.62
10.05
12.33
11.40
9.95
10.30
10.26
7.69
6.07
26.86
9.95
10.16
11
16.90
Payout ratio%
9.86
11.19
13.99
15.51
17.80
16.38
17.86
19.17
18.51
20.09
9.02
18.51
17.09
65
278.5
Shares (diluted)M
366.6
355.9
336.5
383.5
401.9
446.5
516.4
543.8
525.5
520.1
273.4
5.29%
3.29%
55
29.80
Buyback yield%
26.09
27.77
29.78
27.68
26.65
27.47
27.82
26.07
25.14
25.99
17.67
26.07
27.06
74
0.134
D/E ratiox
2.268
2.183
2.285
2.231
2.384
2.384
2.199
2.430
2.457
2.587
0.144
2.430
2.334
69
36.16
Enterprise value₹B
50.68
54.54
50.90
54.96
56.93
54.11
57.41
55.70
50.60
53.67
47.41
(1.17%)
0.22%
61
12.95
LT debt₹B
41.56
41.09
37.77
37.24
39.14
41.29
37.47
42.12
45.82
50.59
48.31
5.27%
2.17%
41
Revenue
₹64.37B
1.12%
1.00×
Cost of revenue
₹38.24B
1.51%
1.04×
Operating expenses
₹10.47B
0.44%
0.93×
Cash and investments
16.38%
Spread over hurdle
33.56%