22.92
Revenue₹B
44.14
48.05
52.90
57.48
63.23
68.43
73.21
80.95
87.72
96.57
24.02
8.84%
8.96%
41
17.11
Revenue growth%
8.46
8.14
7.05
9.36
11.34
14.06
15.07
13.12
13.93
11.31
3.79
13.93
11.33
61
14.74
Gross margin%
5.89
8.85
7.61
5.01
5.15
2.43
3.76
3.33
2.25
0.40
22.73
2.43
4.39
61
4.21
Operating margin%
15.52
14.43
15.91
13.35
15.16
17.23
15.32
12.51
14.87
16.97
18.19
15.32
15.24
46
29.63
Net margin%
21.84
23.30
20.61
19.76
19.38
20.78
18.14
16.16
14.89
16.56
25.97
16.56
19.57
77
37.98
P/E ratio (avg)x
16.17
15.73
16.12
15.40
16.98
15.74
14.47
16.19
14.77
13.62
34.64
14.77
15.74
94
7.263
EV/EBITx
42.95
47.53
45.94
48.65
51.71
57.71
59.59
64.40
72.44
80.10
37.83
64.40
54.71
85
3.06
FCF yield (avg)%
20.04
17.15
17.93
16.64
15.89
15.01
17.87
15.49
12.88
11.88
14.82
15.01
16.27
75
23.27
FCF margin%
24.42
26.89
28.01
26.37
27.95
29.36
30.49
29.25
29.77
27.30
18.45
29.36
27.98
68
1.415
FCF / Net incomex
1.291
1.250
1.383
1.334
1.291
1.170
1.093
1.025
0.900
0.790
0.107
1.025
1.210
20
22.16
ROIC%
15.71
17.31
18.58
17.45
14.86
11.99
14.19
12.07
13.84
16.41
5.75
13.84
15.29
68
21.85
Return on equity%
22.33
24.22
26.37
23.83
22.43
24.30
22.04
21.07
19.74
19.61
3.42
21.07
22.38
53
28.23
Return on assets%
4.54
4.61
2.71
5.70
6.86
5.46
8.39
9.17
8.80
11.23
25.72
8.80
6.28
74
179.71
EPS₹
277.34
293.02
319.82
363.53
415.89
431.71
473.97
524.70
576.28
660.33
189.86
9.69%
8.58%
—
28.74
EPS growth%
33.91
36.64
35.29
32.61
33.27
35.82
37.96
37.73
36.56
38.99
13.93
37.73
36.19
90
155.99
Bookvalue per sh₹
175.24
206.09
240.54
270.80
280.13
298.71
290.35
319.70
367.20
389.01
31.02
6.79%
8.44%
—
111.76
FCF per share₹
52.97
49.03
54.21
54.25
59.62
67.62
68.61
72.90
83.40
80.43
62.50
6.17%
4.60%
—
166.73
Dividend per sh₹
115.42
119.70
127.17
128.14
129.54
144.93
143.02
143.24
150.80
169.99
173.08
5.59%
5.33%
—
23.68
Div yield (avg)%
16.54
14.58
12.10
10.59
10.14
9.61
7.44
9.58
7.90
7.74
25.17
7.90
9.87
54
18.44
Payout ratio%
25.22
24.52
25.69
27.44
28.95
28.80
27.88
26.33
26.29
25.94
17.91
26.33
26.31
35
201.3
Shares (diluted)M
163.3
152.4
135.3
147.5
139.5
132.0
139.9
148.4
138.8
135.8
197.9
(0.54%)
(1.49%)
94
7.54
Buyback yield%
12.72
10.98
11.40
11.94
10.82
9.82
8.21
9.45
7.13
7.34
10.06
8.21
10.32
60
1.160
D/E ratiox
0.447
0.541
0.552
0.621
0.749
0.890
0.885
0.875
1.047
1.259
1.153
0.890
0.812
92
31.47
Enterprise value₹B
63.82
66.93
66.67
74.69
73.29
75.69
81.50
89.06
88.72
84.50
62.21
2.89%
1.94%
86
132.5
LT debt₹B
19.26
20.02
18.91
17.93
18.63
17.26
15.91
17.24
17.45
15.58
11.98
(3.51%)
(3.34%)
27
Revenue
₹96.57B
8.96%
1.00×
Cost of revenue
₹58.69B
8.77%
0.98×
Operating expenses
₹13.65B
8.35%
0.95×
Goodwill & intangibles
17.23%
Cash and investments
14.59%
Spread over hurdle
(5.19%)