1.276
Revenue₹B
1.840
1.915
2.011
2.059
2.188
2.267
2.326
2.414
2.564
2.646
1.347
3.87%
4.16%
92
17.56
Revenue growth%
6.60
6.17
7.97
5.96
3.35
4.08
2.33
5.09
6.56
5.14
14.95
5.09
5.55
43
12.22
Gross margin%
15.33
15.96
13.40
14.43
16.09
14.24
15.03
17.87
20.48
20.77
16.20
17.87
15.64
60
21.95
Operating margin%
21.08
20.85
18.49
17.64
15.32
16.01
17.61
15.87
18.37
20.48
23.57
17.61
18.01
22
3.49
Net margin%
12.35
11.84
11.63
13.55
11.96
10.92
10.43
8.81
8.47
10.81
8.12
10.43
11.28
56
25.86
P/E ratio (avg)x
64.80
63.71
72.78
86.97
101.8
109.6
111.8
116.9
136.7
134.0
7.718
116.9
105.7
95
14.75
EV/EBITx
9.183
9.151
9.324
10.47
10.64
12.51
14.18
14.07
14.58
16.57
31.53
14.18
11.57
66
26.68
FCF yield (avg)%
21.80
20.99
21.36
20.49
22.46
22.73
23.06
22.88
21.39
24.24
28.09
22.88
22.13
38
17.94
FCF margin%
19.32
17.58
17.54
17.94
15.20
14.11
14.92
15.31
14.53
15.42
15.83
14.92
15.36
48
0.889
FCF / Net incomex
1.107
1.130
1.191
1.122
1.152
1.144
1.127
1.053
1.150
1.102
0.841
1.127
1.128
23
6.26
ROIC%
9.32
6.68
4.44
6.60
7.05
7.76
5.23
4.21
6.51
8.62
15.19
6.51
6.64
92
4.33
Return on equity%
6.03
5.83
6.38
6.95
8.74
11.37
9.00
8.81
11.35
10.81
4.34
10.81
8.78
65
9.12
Return on assets%
7.81
6.97
4.40
6.93
9.27
6.67
6.02
8.44
8.14
5.37
3.40
6.67
6.95
94
24.65
EPS₹
11.47
10.93
11.41
10.83
11.14
12.17
12.59
12.74
12.69
11.89
25.91
1.31%
(0.50%)
—
23.55
EPS growth%
23.01
23.12
25.66
26.93
28.90
26.37
23.42
21.72
20.69
18.37
29.04
21.72
23.27
93
31.43
Bookvalue per sh₹
25.81
27.23
26.73
24.25
27.55
29.51
30.15
27.73
27.38
25.24
27.89
(1.74%)
(0.22%)
—
6.74
FCF per share₹
41.94
48.55
50.08
56.00
68.01
81.10
83.82
84.10
82.50
97.47
9.69
7.46%
10.93%
—
28.76
Dividend per sh₹
52.38
58.36
66.04
66.68
73.77
79.57
80.46
91.02
95.10
104.73
27.57
7.26%
8.60%
—
17.32
Div yield (avg)%
0.40
1.87
4.18
6.24
7.74
7.75
9.77
10.43
13.43
11.88
16.37
10.43
7.75
18
7.50
Payout ratio%
29.01
30.00
27.98
29.53
29.36
30.14
30.85
30.74
28.61
30.15
22.39
30.15
29.76
57
54.49
Shares (diluted)M
56.89
60.66
58.51
60.96
54.74
57.02
57.42
55.76
51.94
58.52
54.44
1.35%
(0.76%)
47
7.73
Buyback yield%
20.37
21.60
23.08
24.70
23.88
23.27
23.21
23.48
26.21
26.94
6.62
23.48
23.37
16
0.288
D/E ratiox
0.771
0.668
0.628
0.574
0.573
0.578
0.545
0.497
0.505
0.475
0.258
0.505
0.573
76
1.517
Enterprise value₹B
0.616
0.648
0.703
0.780
0.818
0.967
0.965
1.144
1.281
1.326
2.705
10.14%
7.93%
94
2.688
LT debt₹B
1.013
0.995
0.941
0.990
0.907
0.909
0.857
0.738
0.786
0.763
0.647
(3.41%)
(4.22%)
89
Revenue
₹2.646B
4.16%
1.00×
Cost of revenue
₹1.575B
3.96%
0.98×
Operating expenses
₹335.5M
5.01%
1.08×
Spread over hurdle
(2.69%)