8.403
Revenue₹B
5.135
5.457
5.686
5.926
6.141
6.350
6.571
6.899
7.065
7.182
9.163
3.18%
4.04%
82
19.53
Revenue growth%
7.10
9.21
8.37
7.80
5.49
6.96
9.94
12.80
12.65
15.00
12.88
12.65
8.79
55
9.77
Gross margin%
22.28
23.70
22.70
21.16
23.27
20.47
21.47
19.84
19.83
20.80
23.29
20.47
21.32
11
4.97
Operating margin%
9.88
8.65
8.34
10.08
12.41
9.55
8.08
5.91
5.03
8.02
25.24
8.02
8.50
42
21.83
Net margin%
8.93
8.56
8.13
6.61
4.46
2.23
3.29
3.57
6.48
3.92
26.26
3.57
5.47
49
30.14
P/E ratio (avg)x
13.10
13.35
12.74
14.79
15.70
14.57
16.75
19.12
18.43
17.74
9.735
17.74
15.25
57
15.16
EV/EBITx
48.58
50.43
56.51
60.15
62.27
68.25
69.04
70.95
74.44
79.37
24.61
70.95
65.26
87
18.17
FCF yield (avg)%
25.06
22.32
24.33
27.09
28.64
29.42
32.33
31.74
29.84
30.68
24.96
30.68
29.03
80
12.44
FCF margin%
0.40
0.40
0.40
2.36
4.15
6.83
5.60
6.96
7.69
6.72
24.07
6.83
4.88
74
1.369
FCF / Net incomex
1.149
1.115
1.067
1.106
1.102
1.069
1.022
1.049
1.225
1.212
1.574
1.069
1.104
23
15.53
ROIC%
11.97
12.94
14.85
13.82
11.58
9.95
7.88
6.26
5.49
5.65
8.91
6.26
10.76
33
23.92
Return on equity%
11.15
9.15
6.63
4.00
6.73
7.02
8.81
7.41
5.32
7.77
24.09
7.41
7.22
36
14.31
Return on assets%
18.72
16.10
14.21
14.24
12.36
10.30
10.04
7.73
9.01
11.91
17.55
10.04
12.14
49
37.74
EPS₹
21.51
21.27
22.02
22.08
19.90
19.04
19.92
22.30
20.64
22.40
40.95
2.39%
1.36%
—
3.96
EPS growth%
23.81
25.17
25.48
22.68
25.19
23.27
22.60
21.21
19.66
21.99
19.59
21.99
22.97
11
28.14
Bookvalue per sh₹
8.58
9.29
8.71
7.98
7.49
8.04
8.48
9.05
9.89
10.38
7.95
6.76%
1.86%
—
17.32
FCF per share₹
41.31
38.19
36.06
33.52
31.18
28.02
27.26
27.56
24.78
22.79
34.32
(6.08%)
(4.75%)
—
22.46
Dividend per sh₹
37.70
34.08
30.75
29.50
26.96
24.57
25.86
25.70
22.33
22.07
7.74
(3.92%)
(5.43%)
—
22.43
Div yield (avg)%
7.80
9.50
8.96
8.60
7.14
5.40
3.61
6.20
8.79
7.28
2.87
6.20
7.54
57
6.43
Payout ratio%
25.24
25.07
27.84
25.07
26.47
26.42
25.20
22.65
21.88
24.32
25.81
24.32
25.14
6
161.9
Shares (diluted)M
295.5
350.2
421.3
419.3
461.6
493.9
544.9
594.3
636.2
735.3
164.7
9.76%
10.07%
39
17.95
Buyback yield%
10.44
13.27
14.57
14.12
14.23
11.42
10.82
10.34
11.21
12.59
27.39
11.21
12.01
89
0.433
D/E ratiox
0.653
0.666
0.619
0.581
0.590
0.647
0.673
0.758
0.748
0.799
0.924
0.748
0.659
27
6.531
Enterprise value₹B
0.949
1.062
1.015
1.113
1.045
1.129
1.243
1.371
1.295
1.341
2.855
5.10%
4.50%
10
3.370
LT debt₹B
14.12
15.30
17.01
18.22
18.44
20.38
20.12
22.26
26.05
26.98
3.818
7.90%
6.88%
47
Revenue
₹7.182B
4.04%
1.00×
Cost of revenue
₹4.180B
4.37%
1.03×
Operating expenses
₹1.149B
2.91%
0.90×
Goodwill & intangibles
19.86%