18.37
Revenue₹B
41.38
42.13
43.31
43.39
43.39
44.92
44.87
46.00
46.26
46.90
20.36
1.57%
1.64%
46
4.81
Revenue growth%
20.34
19.06
17.83
18.38
17.72
15.80
18.26
18.04
15.17
12.41
25.72
15.80
17.93
85
11.77
Gross margin%
11.97
11.37
12.25
14.24
12.30
13.05
14.65
14.24
13.98
11.64
9.55
13.98
12.68
74
20.74
Operating margin%
20.84
23.53
21.07
23.33
24.29
26.33
24.33
24.39
26.58
27.93
28.05
26.33
24.31
45
8.72
Net margin%
12.91
14.68
16.34
13.90
15.05
14.50
16.94
18.48
18.20
20.72
21.94
18.20
15.69
92
23.13
P/E ratio (avg)x
19.86
21.10
22.11
21.93
24.92
23.48
22.23
24.82
24.49
22.47
25.51
23.48
22.35
56
27.75
EV/EBITx
9.225
9.424
9.687
10.02
9.428
9.472
8.649
8.749
8.068
8.492
13.08
8.649
9.325
77
26.19
FCF yield (avg)%
23.01
22.09
24.47
27.17
24.18
26.66
24.05
21.69
23.65
26.29
2.73
24.05
24.11
27
19.77
FCF margin%
13.21
14.10
11.12
9.18
6.65
4.87
4.51
3.64
4.00
5.26
29.11
4.51
5.96
85
0.573
FCF / Net incomex
0.281
0.296
0.317
0.324
0.356
0.365
0.400
0.393
0.351
0.331
0.273
0.365
0.341
76
26.64
ROIC%
5.39
6.04
8.46
10.38
10.36
8.60
6.20
8.93
11.54
10.98
28.66
8.93
8.76
54
14.56
Return on equity%
20.16
19.83
17.95
15.86
14.15
11.71
9.51
7.85
5.50
6.28
16.63
7.85
12.93
44
18.24
Return on assets%
12.69
10.94
8.34
8.80
10.00
7.29
6.37
7.74
7.18
6.75
17.51
7.18
8.04
55
350.28
EPS₹
339.18
371.63
321.99
327.01
321.21
285.23
283.68
288.61
282.03
262.57
360.20
(3.95%)
(2.40%)
—
11.58
EPS growth%
29.97
30.02
27.34
27.33
25.70
23.57
26.23
25.95
23.72
21.20
23.73
23.72
26.09
55
350.22
Bookvalue per sh₹
312.01
276.05
292.35
314.70
282.70
279.66
309.06
322.40
314.28
282.80
149.46
0.01%
(0.81%)
—
71.45
FCF per share₹
260.22
264.21
285.00
323.93
336.78
354.51
325.38
332.88
336.47
338.45
231.44
0.10%
3.28%
—
345.85
Dividend per sh₹
430.68
472.56
453.49
495.61
586.01
645.97
736.77
786.22
901.21
982.99
183.61
10.90%
10.23%
—
16.70
Div yield (avg)%
27.85
30.16
27.49
28.34
29.04
26.40
28.86
28.67
31.20
28.67
12.62
28.67
28.67
60
5.02
Payout ratio%
12.04
13.21
13.37
15.23
13.93
12.26
12.83
10.05
7.30
9.31
6.13
10.05
12.55
50
111.2
Shares (diluted)M
116.3
111.4
104.3
114.0
112.3
114.8
107.4
105.2
108.1
122.4
117.6
1.74%
1.64%
59
28.22
Buyback yield%
21.27
24.05
24.65
24.52
23.77
22.90
24.23
26.88
29.17
26.61
13.04
26.61
24.37
13
1.043
D/E ratiox
0.903
0.915
1.065
1.089
1.083
1.239
1.262
1.271
1.256
1.327
1.319
1.262
1.164
65
15.79
Enterprise value₹B
34.67
36.07
33.81
33.03
36.93
37.88
34.57
38.30
40.75
37.81
16.22
0.47%
1.28%
76
40.79
LT debt₹B
17.82
19.01
20.22
19.15
22.05
22.64
21.16
21.79
22.91
23.37
16.10
1.18%
4.13%
12
Revenue
₹46.90B
1.64%
1.00×
Cost of revenue
₹26.53B
1.73%
1.01×
Operating expenses
₹7.781B
1.98%
1.03×
Cash and investments
16.81%
Goodwill & intangibles
15.96%
Spread over hurdle
(0.03%)