1.354
Revenue₹B
9.736
10.30
11.27
12.00
13.03
14.15
15.01
16.39
17.69
18.75
1.384
7.56%
7.54%
16
25.07
Revenue growth%
5.30
8.21
7.73
7.93
6.83
8.46
10.88
13.03
14.79
12.80
10.97
12.80
8.34
39
2.41
Gross margin%
28.27
25.90
26.65
23.71
24.46
25.46
26.65
27.37
28.62
29.91
26.52
27.37
26.65
48
14.60
Operating margin%
28.87
29.97
27.58
24.86
23.13
24.78
22.55
19.96
21.48
22.05
19.81
22.05
23.96
78
4.36
Net margin%
9.66
8.65
10.90
11.30
11.07
13.15
14.98
17.18
17.52
19.43
29.99
17.18
12.23
63
11.66
P/E ratio (avg)x
35.65
33.49
32.03
35.76
33.60
33.07
35.01
32.87
31.84
36.87
21.62
33.07
33.55
38
16.36
EV/EBITx
31.84
37.81
41.76
42.94
47.86
48.61
54.83
62.46
64.62
64.50
12.28
62.46
48.24
76
22.46
FCF yield (avg)%
24.39
26.22
27.72
27.36
29.96
32.30
32.54
32.18
33.76
32.20
18.45
32.30
31.07
48
3.36
FCF margin%
13.88
12.89
12.07
12.66
14.89
17.67
16.24
17.63
16.44
13.90
29.99
16.44
14.39
92
0.191
FCF / Net incomex
0.378
0.423
0.410
0.461
0.470
0.533
0.511
0.485
0.463
0.457
1.096
0.485
0.462
92
28.29
ROIC%
11.47
12.65
12.39
13.43
12.30
12.15
13.28
14.47
12.76
14.45
10.16
13.28
12.70
28
16.70
Return on equity%
3.20
0.82
1.36
4.27
6.48
5.34
4.95
4.54
3.48
0.80
25.85
4.54
3.87
39
7.76
Return on assets%
7.66
8.99
10.74
8.60
8.44
6.03
5.89
8.22
7.42
8.00
2.03
7.42
8.11
53
22.69
EPS₹
41.60
45.41
43.57
44.48
50.02
48.82
53.16
57.06
56.15
51.96
24.64
0.76%
3.47%
—
17.97
EPS growth%
20.41
21.95
21.51
23.32
22.76
22.88
20.86
23.27
22.55
24.31
27.99
22.88
22.65
24
23.88
Bookvalue per sh₹
20.78
20.65
19.16
16.69
15.25
15.93
17.05
18.59
16.36
14.79
19.32
(0.60%)
(4.80%)
—
18.55
FCF per share₹
12.26
13.64
15.08
15.88
16.80
17.11
17.10
16.23
16.52
18.30
32.60
1.73%
4.07%
—
61.34
Dividend per sh₹
52.02
50.17
44.84
48.77
45.88
49.85
47.56
41.75
46.19
43.77
39.19
(0.94%)
(2.88%)
—
9.51
Div yield (avg)%
17.38
20.06
22.21
21.68
21.90
20.68
19.70
20.04
21.18
20.32
10.93
20.32
20.50
11
27.65
Payout ratio%
27.33
28.74
29.18
27.02
26.58
29.09
29.23
31.44
32.94
35.67
11.32
31.44
29.14
15
120.9
Shares (diluted)M
143.2
146.5
159.2
177.8
208.2
236.3
235.2
237.4
258.8
269.7
122.2
5.31%
7.09%
75
20.91
Buyback yield%
9.16
6.33
7.04
9.09
7.44
5.02
5.00
6.07
4.24
2.66
25.09
5.00
6.20
28
1.366
D/E ratiox
1.569
1.555
1.665
1.719
1.811
1.818
1.851
1.813
1.895
1.698
1.729
1.818
1.765
49
9.601
Enterprise value₹B
5.019
5.380
4.904
4.796
5.421
5.329
6.057
6.220
6.447
6.942
16.42
5.07%
3.73%
59
4.610
LT debt₹B
15.54
16.33
15.83
17.53
18.85
20.79
20.98
19.98
19.89
18.68
5.870
(0.18%)
1.25%
77
Revenue
₹18.75B
7.54%
1.00×
Cost of revenue
₹11.51B
7.23%
0.97×
Operating expenses
₹2.553B
8.72%
1.12×
Property and equipment
16.68%
Spread over hurdle
(7.44%)