10.76
Revenue₹B
9.307
9.412
9.609
10.13
10.32
10.85
11.21
11.75
12.44
12.69
11.89
4.23%
3.45%
45
20.17
Revenue growth%
30.50
31.62
33.64
36.64
38.90
41.00
43.28
45.01
42.97
43.22
27.29
43.22
39.95
84
21.38
Gross margin%
12.86
10.93
8.76
8.99
10.18
11.86
13.97
16.14
13.25
13.79
21.91
13.79
12.36
75
11.39
Operating margin%
26.25
25.77
26.87
24.70
22.17
20.97
18.99
17.79
19.34
21.51
3.28
19.34
21.84
61
15.36
Net margin%
18.42
16.66
16.36
19.17
21.16
23.09
20.52
21.10
23.42
24.31
17.85
23.09
20.81
14
35.47
P/E ratio (avg)x
22.90
21.47
23.15
22.34
25.43
26.11
27.76
31.82
35.86
36.91
13.48
31.82
25.77
76
15.18
EV/EBITx
25.58
26.85
29.86
31.13
34.68
32.61
29.64
31.01
30.04
33.28
28.41
31.01
30.53
19
14.47
FCF yield (avg)%
23.35
25.40
28.25
27.00
29.43
31.87
31.27
30.35
33.08
31.21
2.93
31.27
29.89
67
21.31
FCF margin%
13.29
10.70
11.06
11.21
8.95
6.04
5.15
7.74
4.91
7.34
2.17
6.04
8.35
10
1.658
FCF / Net incomex
1.105
1.097
0.980
0.966
0.957
1.037
1.077
1.105
1.036
1.059
1.349
1.059
1.048
76
9.22
ROIC%
1.49
0.40
0.44
0.40
2.43
3.59
4.93
7.31
7.28
7.92
23.94
7.28
3.01
18
23.45
Return on equity%
9.83
7.96
7.51
8.17
7.19
5.41
7.20
8.88
9.30
6.36
17.69
7.20
7.73
78
14.85
Return on assets%
26.50
28.39
29.05
30.49
27.65
25.52
28.13
26.83
25.42
25.79
26.07
25.79
27.24
21
82.31
EPS₹
63.72
64.74
61.99
54.13
46.33
46.54
42.49
42.19
40.58
36.44
84.31
(4.69%)
(6.02%)
—
18.42
EPS growth%
25.48
23.64
24.86
26.84
27.04
25.22
25.92
28.20
28.43
27.94
18.13
27.94
26.38
25
88.18
Bookvalue per sh₹
69.05
71.11
80.01
83.60
92.37
98.76
105.68
124.41
141.57
166.79
91.10
12.55%
10.45%
—
66.22
FCF per share₹
91.99
92.38
96.98
101.94
101.21
97.66
98.25
95.82
107.11
104.72
73.94
0.68%
2.51%
—
90.40
Dividend per sh₹
27.26
29.56
28.73
25.37
22.62
21.17
22.82
23.57
22.20
22.12
86.60
(0.44%)
(3.18%)
—
26.04
Div yield (avg)%
7.83
6.53
3.69
1.88
2.19
4.63
6.36
6.12
3.73
5.51
27.61
5.51
5.07
58
27.67
Payout ratio%
26.29
28.62
30.61
29.56
27.64
29.67
26.87
25.34
26.43
26.01
26.09
26.43
27.26
64
57.15
Shares (diluted)M
64.75
64.04
67.09
59.29
54.33
51.18
51.79
56.80
61.78
60.67
54.89
2.23%
(0.33%)
80
7.23
Buyback yield%
18.74
20.53
22.80
19.99
19.52
16.52
19.29
19.81
21.82
21.71
7.81
19.81
19.90
15
0.596
D/E ratiox
1.196
1.253
1.109
0.984
0.914
0.994
0.906
0.928
0.822
0.874
0.797
0.906
0.956
54
14.24
Enterprise value₹B
3.101
3.098
2.977
2.613
2.452
2.402
2.075
1.787
1.819
1.733
11.89
(6.71%)
(5.02%)
49
1.357
LT debt₹B
18.47
19.19
21.63
22.41
20.74
23.31
23.57
22.21
23.70
22.71
15.74
1.83%
2.41%
45
Revenue
₹12.69B
3.45%
1.00×
Cost of revenue
₹6.731B
3.09%
0.97×
Operating expenses
₹2.362B
4.35%
1.09×
Goodwill & intangibles
15.41%
Cash and investments
14.35%
Spread over hurdle
37.06%