8.674
Revenue₹B
18.52
19.69
21.10
22.75
23.78
25.02
27.06
28.93
30.60
33.27
9.542
6.95%
6.66%
15
12.23
Revenue growth%
25.49
25.58
25.91
24.06
21.63
18.95
21.17
23.77
21.22
20.38
24.12
21.17
22.70
10
23.97
Gross margin%
9.38
7.55
10.36
7.48
9.55
11.09
13.64
14.48
15.99
17.85
12.34
14.48
10.73
56
26.79
Operating margin%
29.42
30.83
31.43
29.41
31.41
29.35
26.67
27.00
28.63
30.19
8.48
28.63
29.41
48
3.18
Net margin%
8.07
8.98
8.20
7.64
5.34
5.48
5.54
2.81
4.09
2.67
4.93
4.09
5.51
27
23.36
P/E ratio (avg)x
27.58
29.10
25.71
22.42
24.77
22.61
23.85
22.51
19.59
17.13
29.12
22.51
23.23
7
11.69
EV/EBITx
5.972
6.497
6.432
6.751
6.746
6.453
6.403
6.214
6.593
5.907
21.41
6.403
6.442
58
18.21
FCF yield (avg)%
6.79
4.05
2.21
2.23
4.57
6.10
7.87
5.35
5.66
6.02
6.28
6.02
5.50
44
25.48
FCF margin%
26.62
24.23
24.30
26.39
28.89
25.94
28.02
29.30
27.57
26.98
29.71
27.57
26.80
49
1.357
FCF / Net incomex
0.628
0.623
0.693
0.656
0.586
0.573
0.596
0.668
0.691
0.750
0.779
0.668
0.642
7
12.72
ROIC%
22.56
22.10
21.85
23.62
21.91
24.43
27.27
25.15
24.88
24.63
11.48
24.88
24.02
50
8.35
Return on equity%
28.68
31.65
34.37
34.71
36.20
38.12
35.63
35.83
36.56
34.61
16.43
35.83
35.17
62
5.75
Return on assets%
25.15
22.98
23.25
24.83
24.47
27.40
29.17
27.76
28.57
26.28
12.72
27.76
25.72
91
106.34
EPS₹
143.71
135.62
131.52
120.81
131.03
131.80
127.86
135.92
134.98
142.40
114.44
1.68%
0.45%
—
5.33
EPS growth%
9.47
10.51
9.04
8.18
9.21
9.45
9.04
8.37
7.25
7.77
20.08
8.37
9.04
87
66.90
Bookvalue per sh₹
109.72
116.45
123.32
109.63
96.61
92.38
81.31
76.05
79.35
74.21
33.82
(5.14%)
(3.54%)
—
97.93
FCF per share₹
156.00
150.59
141.15
147.77
171.05
197.09
191.53
193.10
193.97
202.22
102.71
3.40%
2.47%
—
100.61
Dividend per sh₹
109.62
108.06
118.66
127.71
111.45
97.44
93.75
98.73
107.38
94.66
113.90
(3.21%)
(2.80%)
—
28.71
Div yield (avg)%
18.48
15.50
15.77
18.14
19.49
21.57
19.07
17.91
15.87
15.15
22.17
17.91
18.03
85
17.06
Payout ratio%
28.59
29.10
31.83
30.23
30.38
32.47
34.82
33.96
31.59
31.08
28.40
32.47
31.34
65
199.7
Shares (diluted)M
164.2
169.5
149.8
142.0
121.7
105.0
89.77
92.35
92.05
97.28
192.3
(4.39%)
(5.77%)
17
13.35
Buyback yield%
10.60
13.23
15.87
16.59
16.42
14.33
12.50
14.51
17.02
16.41
23.28
14.51
15.19
73
0.748
D/E ratiox
0.815
0.887
0.988
0.927
0.998
0.981
1.109
1.213
1.381
1.402
0.786
1.213
0.993
81
25.59
Enterprise value₹B
19.41
21.86
23.08
23.93
22.46
23.17
21.57
23.91
22.33
24.63
19.11
1.87%
1.93%
71
22.91
LT debt₹B
31.73
29.81
28.28
30.56
34.16
32.85
36.86
37.35
43.76
44.32
7.382
5.35%
4.12%
85
Revenue
₹33.27B
6.66%
1.00×
Cost of revenue
₹23.29B
6.66%
1.00×
Operating expenses
₹7.038B
7.09%
1.04×
Goodwill & intangibles
15.93%
Spread over hurdle
(7.73%)