3.924
Revenue₹B
3.973
4.113
4.423
4.688
4.944
5.229
5.613
6.048
6.405
6.745
4.006
6.41%
6.12%
5
8.10
Revenue growth%
21.06
23.28
21.53
19.37
18.69
17.38
18.75
18.57
17.73
16.60
24.16
17.73
18.72
54
17.90
Gross margin%
17.88
20.23
19.21
21.64
23.18
20.43
18.13
18.72
19.80
21.52
15.33
19.80
20.01
40
21.81
Operating margin%
16.27
17.45
16.15
14.64
14.58
14.75
12.76
11.04
9.85
12.67
19.46
12.67
14.61
52
14.05
Net margin%
20.26
23.21
20.74
21.65
23.95
22.88
23.90
24.76
27.31
26.50
29.30
24.76
23.55
91
18.11
P/E ratio (avg)x
42.66
45.02
45.85
47.75
47.08
49.68
55.64
60.70
66.82
66.20
34.73
60.70
48.71
77
32.41
EV/EBITx
39.92
43.41
49.59
57.32
54.96
58.42
63.51
69.39
82.75
87.38
14.46
69.39
57.87
38
10.70
FCF yield (avg)%
22.76
25.59
27.34
26.02
24.20
22.05
22.19
21.71
22.49
25.21
13.25
22.19
23.48
53
7.90
FCF margin%
6.43
8.13
10.99
13.50
11.54
9.95
9.49
8.91
9.88
11.35
19.91
9.88
9.92
38
0.405
FCF / Net incomex
0.940
1.091
1.108
1.290
1.291
1.432
1.519
1.786
1.856
2.231
0.491
1.786
1.361
53
13.83
ROIC%
4.23
6.65
8.95
11.48
14.00
16.81
16.30
18.54
20.20
22.72
19.41
18.54
15.15
47
12.29
Return on equity%
3.10
4.71
5.92
6.17
8.20
5.86
5.11
7.87
6.21
6.68
2.42
6.21
6.04
67
26.73
Return on assets%
20.34
21.68
23.10
24.29
24.89
22.46
22.00
21.38
18.81
17.07
26.74
21.38
21.84
75
6.61
EPS₹
6.76
6.17
6.04
5.76
5.29
5.25
5.83
5.81
5.65
5.58
7.40
1.08%
(1.00%)
—
18.31
EPS growth%
21.78
24.13
22.96
22.69
21.24
20.81
19.96
17.45
18.20
19.18
17.77
19.18
21.03
11
1.66
Bookvalue per sh₹
7.39
7.84
7.81
9.32
9.47
9.07
10.06
11.43
11.70
11.92
2.74
4.71%
6.28%
—
5.19
FCF per share₹
5.21
5.71
5.97
5.70
5.35
5.19
5.05
5.57
5.33
5.19
4.89
(0.63%)
(0.35%)
—
2.80
Dividend per sh₹
4.37
4.60
4.93
4.51
4.75
4.08
3.91
4.02
3.49
3.63
2.32
(5.23%)
(2.23%)
—
19.86
Div yield (avg)%
30.96
27.99
25.27
25.73
28.17
26.09
28.53
26.53
25.46
27.71
19.76
26.53
27.12
60
29.44
Payout ratio%
17.31
17.32
16.50
17.32
17.05
16.81
16.12
16.19
13.52
13.98
24.83
16.12
16.66
5
566.5
Shares (diluted)M
583.0
556.0
620.4
713.7
773.4
733.7
787.1
753.6
760.0
836.9
560.1
1.59%
4.79%
19
4.94
Buyback yield%
4.37
2.89
3.54
1.34
3.82
2.67
1.09
1.73
1.54
2.93
16.13
1.73
2.78
53
0.929
D/E ratiox
0.274
0.317
0.330
0.360
0.363
0.398
0.369
0.387
0.435
0.445
1.327
0.398
0.366
45
2.821
Enterprise value₹B
2.884
3.277
3.386
3.484
3.432
4.107
4.772
5.299
6.406
7.732
3.239
17.64%
12.20%
70
6.785
LT debt₹B
1.472
1.418
1.520
1.438
1.496
1.484
1.307
1.401
1.386
1.373
4.701
(1.70%)
0.24%
21
Revenue
₹6.745B
6.12%
1.00×
Cost of revenue
₹4.721B
6.12%
1.00×
Operating expenses
₹1.414B
5.62%
0.95×
Goodwill & intangibles
15.03%
Spread over hurdle
(15.19%)