3.595
Revenue₹B
1.962
2.172
2.357
2.618
2.887
3.097
3.337
3.642
4.014
4.283
3.671
8.21%
9.20%
46
19.50
Revenue growth%
7.79
8.88
8.86
8.71
11.43
9.47
11.43
9.70
6.84
7.06
20.63
9.47
8.87
30
18.56
Gross margin%
0.59
0.40
0.40
2.80
1.42
1.55
0.40
0.92
0.40
2.26
16.52
0.92
0.76
25
16.67
Operating margin%
10.08
10.70
10.43
11.92
13.22
15.42
12.75
12.39
12.95
11.11
16.52
12.75
12.15
29
25.08
Net margin%
29.09
26.66
26.05
26.77
27.14
26.90
28.80
27.41
26.86
26.92
24.60
26.92
26.91
76
16.90
P/E ratio (avg)x
53.15
57.52
61.83
65.87
71.76
82.13
82.23
79.91
89.07
101.6
32.97
82.23
75.83
90
24.92
EV/EBITx
8.917
9.295
8.402
8.025
7.121
7.485
7.844
8.079
7.511
8.172
36.25
7.844
8.052
94
21.45
FCF yield (avg)%
15.48
16.74
17.59
17.25
14.41
15.27
17.32
17.24
18.58
18.28
29.40
17.32
17.25
55
5.47
FCF margin%
0.55
0.89
0.40
2.57
4.13
6.11
4.07
2.26
0.40
0.40
15.38
2.26
1.58
53
1.183
FCF / Net incomex
0.321
0.325
0.293
0.328
0.324
0.362
0.398
0.400
0.411
0.433
1.713
0.400
0.345
84
15.48
ROIC%
25.26
24.62
22.56
20.98
21.35
22.31
19.67
18.09
17.01
18.91
29.45
18.91
21.17
91
9.98
Return on equity%
13.84
13.78
13.32
11.61
12.16
9.67
8.51
8.26
9.42
11.23
26.47
9.42
11.42
42
25.15
Return on assets%
21.96
22.74
21.64
22.41
20.63
22.17
19.27
18.60
19.32
21.53
7.13
19.32
21.58
23
45.15
EPS₹
57.66
65.56
75.57
84.39
97.43
104.73
116.79
125.44
121.89
128.92
47.02
5.76%
10.38%
—
2.42
EPS growth%
2.60
4.62
4.95
5.30
2.52
4.14
4.29
1.83
4.01
4.49
22.18
4.14
4.22
45
25.11
Bookvalue per sh₹
10.65
9.67
10.29
10.45
9.48
9.94
10.66
9.36
8.55
9.13
10.12
(0.74%)
(2.24%)
—
18.60
FCF per share₹
10.41
10.39
10.47
10.98
10.52
11.00
11.77
11.72
10.97
11.23
7.80
1.32%
0.05%
—
17.66
Dividend per sh₹
8.59
9.22
9.19
8.99
8.79
8.01
8.15
8.79
8.81
8.33
33.97
(1.07%)
(0.40%)
—
15.32
Div yield (avg)%
21.75
21.92
21.71
18.81
16.24
18.21
20.73
22.72
21.73
21.97
2.33
21.73
21.72
35
17.45
Payout ratio%
18.17
18.62
18.94
17.28
16.45
18.73
19.57
19.64
21.22
19.39
10.56
19.57
18.83
18
76.72
Shares (diluted)M
122.4
133.7
148.3
145.8
173.3
179.4
175.0
191.7
202.5
241.7
78.54
6.89%
8.56%
25
18.60
Buyback yield%
16.63
14.50
12.12
11.41
9.59
11.97
11.93
9.21
8.81
9.45
15.18
9.45
11.67
28
1.391
D/E ratiox
1.208
1.299
1.286
1.197
1.133
1.062
1.079
1.055
0.975
1.041
1.116
1.055
1.106
44
3.058
Enterprise value₹B
1.468
1.546
1.375
1.206
1.283
1.139
0.979
0.903
0.818
0.816
2.651
(8.67%)
(5.22%)
24
2.170
LT debt₹B
2.330
2.218
1.914
1.850
1.737
1.733
1.816
1.563
1.489
1.304
1.733
(5.57%)
(6.94%)
64
Revenue
₹4.283B
9.20%
1.00×
Cost of revenue
₹2.213B
9.25%
1.00×
Operating expenses
₹948.4M
9.01%
0.98×
Cash and investments
18.35%
Spread over hurdle
(1.38%)