12.73
Revenue₹B
8.936
9.528
10.34
11.23
12.11
12.85
13.60
14.80
16.00
16.98
13.39
6.99%
7.41%
46
18.17
Revenue growth%
32.58
35.21
34.80
35.33
35.38
35.34
35.76
37.88
39.20
39.21
5.83
37.88
35.36
80
16.17
Gross margin%
13.45
14.33
13.34
16.33
13.40
12.87
10.79
13.12
14.33
14.91
16.90
13.12
13.42
60
27.25
Operating margin%
23.26
21.56
19.41
18.30
20.60
17.99
19.35
21.88
20.58
17.84
21.72
19.35
20.00
88
11.78
Net margin%
0.40
2.63
3.88
6.64
5.69
4.88
3.02
5.46
4.39
4.67
3.05
4.67
4.53
29
32.37
P/E ratio (avg)x
21.39
23.17
23.26
24.65
25.50
21.96
23.31
23.64
21.81
20.38
22.86
21.96
23.22
91
18.11
EV/EBITx
25.54
23.53
24.88
23.82
21.04
22.56
21.22
21.13
17.98
16.09
29.08
21.13
21.89
17
24.87
FCF yield (avg)%
13.19
15.28
13.23
12.20
11.56
13.31
11.26
12.85
12.99
12.11
4.38
12.85
12.92
68
2.01
FCF margin%
27.46
27.24
29.69
29.56
26.98
24.10
26.49
26.69
29.36
31.51
11.25
26.69
27.35
69
0.695
FCF / Net incomex
0.930
0.900
0.933
0.888
0.921
0.845
0.882
0.943
1.057
1.139
0.656
0.943
0.926
52
20.95
ROIC%
17.85
14.95
13.22
10.34
9.55
8.65
5.74
4.55
6.52
7.62
3.08
6.52
9.10
69
9.37
Return on equity%
17.69
19.77
21.27
19.87
18.91
20.77
18.66
20.38
19.98
17.07
3.14
19.98
19.82
60
18.39
Return on assets%
16.18
18.93
17.21
18.96
17.20
15.51
18.40
15.72
14.93
12.05
27.45
15.51
16.69
84
27.86
EPS₹
41.05
45.05
47.13
45.23
49.35
57.58
65.80
67.87
76.70
89.96
30.08
12.76%
7.83%
—
27.94
EPS growth%
2.80
4.88
4.15
3.62
0.86
0.40
0.40
1.86
1.70
1.25
22.51
1.25
1.78
82
30.07
Bookvalue per sh₹
23.52
26.48
28.04
27.43
30.74
36.68
41.34
48.19
57.51
57.47
58.80
13.33%
10.36%
—
39.06
FCF per share₹
58.62
64.46
76.17
76.58
89.20
103.83
123.18
139.15
148.77
148.07
45.30
10.67%
10.19%
—
62.56
Dividend per sh₹
55.80
53.15
57.08
66.44
75.22
72.75
82.74
80.36
86.31
99.10
69.75
5.67%
7.59%
—
7.26
Div yield (avg)%
30.54
29.01
28.21
29.25
28.56
28.59
27.23
24.71
21.77
19.64
3.11
24.71
28.39
48
21.76
Payout ratio%
32.45
34.58
32.42
30.91
29.08
31.59
32.88
31.94
34.80
35.44
4.22
32.88
32.44
38
185.1
Shares (diluted)M
194.0
197.0
206.8
230.7
244.1
259.1
290.4
279.8
314.3
310.2
182.9
4.91%
4.55%
21
25.75
Buyback yield%
18.09
20.02
20.25
17.25
16.43
13.67
14.45
11.92
12.16
11.08
6.98
12.16
15.44
69
0.299
D/E ratiox
0.311
0.354
0.350
0.343
0.408
0.475
0.554
0.647
0.724
0.728
0.673
0.647
0.442
78
6.817
Enterprise value₹B
13.84
15.80
17.12
18.28
17.38
17.00
20.13
22.38
22.83
22.39
2.906
5.20%
6.72%
91
10.48
LT debt₹B
14.15
12.40
13.15
14.44
15.30
14.42
13.54
12.07
10.62
11.65
7.602
(5.31%)
(1.18%)
74
Revenue
₹16.98B
7.41%
1.00×
Cost of revenue
₹10.46B
7.44%
1.00×
Operating expenses
₹2.986B
7.22%
0.98×
Goodwill & intangibles
21.21%
Spread over hurdle
(0.83%)