56.83
Revenue₹B
306.2
316.3
323.5
333.5
333.3
339.5
349.9
363.8
362.7
375.6
62.32
2.42%
2.49%
93
24.02
Revenue growth%
23.74
22.60
20.24
19.71
20.88
19.56
21.30
19.41
19.94
19.12
24.28
19.56
20.09
32
15.77
Gross margin%
12.75
12.93
14.31
14.38
16.94
19.33
19.12
20.14
20.19
20.73
10.81
20.14
18.03
60
26.77
Operating margin%
25.95
27.53
29.05
29.37
28.23
29.41
27.51
24.70
22.21
23.25
10.60
24.70
27.52
8
20.17
Net margin%
8.80
8.02
9.70
6.79
5.06
6.59
4.07
1.88
2.48
4.84
5.12
4.07
5.83
21
34.15
P/E ratio (avg)x
7.908
8.767
10.10
10.72
9.973
10.91
10.38
9.730
10.12
9.407
33.61
10.12
10.04
22
26.05
EV/EBITx
39.51
37.91
39.84
44.07
50.34
55.85
65.41
68.02
75.88
80.53
37.71
68.02
53.09
19
19.93
FCF yield (avg)%
19.99
21.21
23.26
22.53
23.65
23.81
22.58
23.03
22.64
19.91
12.33
22.64
22.61
94
10.89
FCF margin%
9.42
12.06
13.25
14.26
13.53
11.70
13.30
13.07
14.81
14.16
22.27
13.30
13.28
20
1.720
FCF / Net incomex
1.401
1.586
1.713
2.016
2.088
2.046
2.396
2.558
2.597
2.792
1.400
2.558
2.067
57
14.82
ROIC%
30.43
28.74
31.56
28.98
29.54
27.15
27.57
24.75
27.12
27.17
26.51
27.15
28.15
91
29.90
Return on equity%
24.76
23.48
20.68
17.80
19.20
19.02
19.71
22.00
19.83
17.69
9.03
19.71
19.77
15
22.06
Return on assets%
23.27
24.64
25.46
25.79
25.69
24.57
23.16
21.86
22.15
19.77
8.70
22.15
23.92
55
216.70
EPS₹
354.91
385.74
438.22
422.59
467.12
542.56
631.01
610.27
638.49
596.54
240.63
5.01%
6.58%
—
21.50
EPS growth%
26.86
24.44
24.93
26.41
28.67
27.27
24.65
25.34
28.32
28.44
8.43
27.27
26.64
57
175.57
Bookvalue per sh₹
221.84
236.41
252.72
261.05
275.03
234.55
199.46
194.87
172.27
184.10
216.79
(7.71%)
(1.74%)
—
376.29
FCF per share₹
490.45
476.46
470.23
452.19
540.12
521.03
518.89
544.14
635.21
730.59
338.07
6.23%
4.71%
—
280.85
Dividend per sh₹
243.51
244.57
252.38
273.69
299.94
309.11
315.01
311.76
325.16
343.43
267.59
2.75%
3.62%
—
3.15
Div yield (avg)%
16.54
14.62
16.42
14.39
13.38
11.73
11.57
13.39
12.19
11.19
16.08
11.73
13.39
43
9.64
Payout ratio%
16.96
19.10
20.78
23.22
20.61
22.64
25.22
27.85
30.56
30.00
29.24
27.85
22.93
36
374.1
Shares (diluted)M
239.2
241.4
215.9
219.7
194.2
196.4
174.9
186.6
186.6
183.2
359.4
(1.16%)
(3.76%)
91
20.17
Buyback yield%
24.13
24.09
26.41
24.31
24.71
26.64
24.46
22.08
22.31
22.12
4.70
22.31
24.22
45
1.732
D/E ratiox
0.878
0.931
0.968
1.030
0.946
1.044
1.092
0.973
1.047
1.137
0.122
1.047
1.002
35
285.7
Enterprise value₹B
192.4
192.7
208.0
186.9
191.8
208.3
189.6
176.8
173.0
164.9
105.4
(2.98%)
(2.40%)
37
114.9
LT debt₹B
342.6
363.6
357.0
385.8
376.9
386.1
440.0
498.5
503.1
601.6
41.66
9.80%
7.14%
9
Revenue
₹375.6B
2.49%
1.00×
Cost of revenue
₹215.6B
2.65%
1.02×
Operating expenses
₹39.56B
1.94%
0.95×
Goodwill & intangibles
15.97%