0.994
Revenue₹B
5.393
5.528
5.828
6.198
6.546
6.645
6.877
7.194
7.603
7.863
1.060
3.74%
4.17%
31
6.55
Revenue growth%
24.05
25.28
24.43
23.89
26.15
26.88
24.21
24.31
23.86
26.37
16.17
24.31
24.37
63
2.30
Gross margin%
9.79
10.45
13.18
13.82
16.29
15.91
17.35
17.75
20.25
22.64
24.80
17.75
16.10
59
14.62
Operating margin%
13.63
11.14
9.83
8.44
9.82
7.86
7.83
9.42
11.55
14.29
7.48
9.42
9.82
42
9.97
Net margin%
32.68
31.67
29.55
26.61
27.61
29.38
28.94
29.05
30.57
29.29
3.92
29.29
29.33
78
31.98
P/E ratio (avg)x
25.06
23.51
25.33
27.32
26.82
24.04
21.85
23.87
26.82
28.71
31.87
24.04
25.20
41
19.05
EV/EBITx
40.85
36.61
36.50
34.30
32.23
32.59
31.58
31.80
33.38
35.73
20.05
32.59
33.84
46
6.62
FCF yield (avg)%
4.14
1.22
4.10
1.44
2.82
1.30
0.40
1.47
3.99
6.11
28.69
1.47
2.15
85
11.40
FCF margin%
21.27
23.80
26.63
25.50
25.86
26.23
23.53
21.29
23.01
21.27
10.29
23.01
23.66
87
0.865
FCF / Net incomex
2.304
2.545
2.981
3.364
3.614
3.578
3.809
3.723
3.877
4.520
0.166
3.809
3.596
77
26.58
ROIC%
6.53
6.54
3.70
6.25
3.27
2.96
0.40
0.75
0.40
2.14
15.28
0.75
3.11
9
11.53
Return on equity%
10.00
12.60
14.11
16.76
16.62
17.61
15.50
14.16
17.11
16.75
29.16
16.75
16.06
84
21.94
Return on assets%
29.83
31.75
32.56
34.07
34.58
36.34
35.18
37.87
37.31
36.46
7.26
36.46
34.88
56
17.95
EPS₹
10.04
10.72
10.47
9.78
9.06
9.27
9.94
10.22
11.08
11.81
19.95
5.45%
0.31%
—
8.41
EPS growth%
20.67
20.84
21.66
19.42
17.05
14.22
11.74
12.36
15.05
14.43
7.50
14.22
16.05
81
6.12
Bookvalue per sh₹
17.52
16.48
18.30
18.72
20.38
18.78
20.59
21.75
23.28
23.03
19.80
2.48%
3.89%
—
6.64
FCF per share₹
20.35
20.26
23.09
24.98
27.09
25.22
24.05
26.11
24.80
24.16
17.42
(2.26%)
1.29%
—
20.39
Dividend per sh₹
8.89
9.20
8.82
9.09
10.03
9.94
9.04
9.25
8.73
8.67
4.09
(2.86%)
0.49%
—
23.83
Div yield (avg)%
5.99
8.79
6.02
7.00
4.17
2.44
5.43
2.70
3.86
1.23
7.92
2.70
4.80
27
12.91
Payout ratio%
7.81
6.33
5.45
3.81
2.24
4.85
4.60
2.15
4.10
6.63
27.77
4.60
4.73
27
137.1
Shares (diluted)M
239.6
270.5
318.6
349.1
344.3
328.9
359.6
406.6
417.5
476.6
135.5
6.72%
8.20%
58
27.88
Buyback yield%
5.11
5.77
8.11
7.00
8.02
9.57
7.94
7.47
5.90
8.84
26.28
7.94
7.70
53
1.054
D/E ratiox
0.241
0.257
0.288
0.269
0.269
0.259
0.247
0.239
0.233
0.256
0.722
0.247
0.256
45
5.687
Enterprise value₹B
0.501
0.522
0.520
0.537
0.644
0.664
0.657
0.752
0.746
0.817
4.333
4.88%
5.54%
47
0.261
LT debt₹B
1.096
1.268
1.303
1.468
1.531
1.718
1.751
1.945
2.028
2.177
5.246
7.30%
6.57%
6
Revenue
₹7.863B
4.17%
1.00×
Cost of revenue
₹4.992B
4.09%
0.99×
Operating expenses
₹1.281B
4.74%
1.06×
Goodwill & intangibles
17.94%