14.39
Revenue₹B
13.16
13.51
14.23
14.91
15.58
16.48
16.86
17.83
18.76
19.96
16.01
5.09%
4.60%
19
3.90
Revenue growth%
18.15
17.36
15.07
14.13
13.57
12.79
14.91
13.72
12.98
10.03
2.88
12.98
13.93
67
23.28
Gross margin%
26.74
25.03
22.67
19.80
21.47
20.71
19.48
21.73
21.69
24.42
9.96
21.69
21.71
39
16.08
Operating margin%
16.80
14.80
12.57
11.67
13.91
15.08
13.46
12.29
14.24
14.82
6.14
14.24
14.07
61
25.34
Net margin%
9.00
10.04
9.66
11.87
12.51
14.58
13.32
13.90
13.64
11.88
7.38
13.64
12.19
81
37.17
P/E ratio (avg)x
24.79
27.98
28.61
32.27
32.58
33.23
30.31
33.86
35.14
39.71
6.633
33.86
32.43
54
11.68
EV/EBITx
34.25
38.11
42.20
44.43
48.77
52.97
54.38
59.15
65.56
59.52
13.92
59.15
50.87
30
20.33
FCF yield (avg)%
26.90
25.39
27.47
27.02
24.38
21.93
21.30
24.22
24.43
26.69
2.46
24.22
24.91
65
7.24
FCF margin%
7.22
6.59
7.07
7.67
10.41
12.24
13.38
15.83
14.84
12.80
12.27
13.38
11.32
36
0.772
FCF / Net incomex
0.384
0.362
0.341
0.329
0.347
0.381
0.346
0.376
0.341
0.322
1.333
0.346
0.346
90
8.76
ROIC%
2.36
5.18
3.58
4.10
4.78
4.80
6.26
3.96
4.82
5.03
23.42
4.82
4.79
42
6.69
Return on equity%
9.21
9.04
11.91
13.17
16.08
16.85
16.42
17.70
17.68
16.08
8.38
16.85
16.08
6
24.80
Return on assets%
10.99
12.89
10.67
11.03
9.41
12.05
13.06
10.99
12.86
12.01
18.67
12.05
11.52
22
55.78
EPS₹
38.64
36.32
33.47
34.03
35.26
36.25
35.34
37.28
35.30
37.21
58.49
1.08%
(0.54%)
—
12.35
EPS growth%
26.43
24.97
23.06
22.36
23.59
25.24
24.36
27.14
29.77
27.80
13.89
27.14
25.11
40
15.97
Bookvalue per sh₹
80.28
77.92
87.75
99.81
118.01
129.12
148.91
172.87
183.31
209.86
16.51
12.20%
10.79%
—
85.87
FCF per share₹
24.60
27.39
26.48
27.07
31.05
31.08
32.59
35.97
35.40
38.23
24.16
4.25%
4.80%
—
65.50
Dividend per sh₹
126.19
146.74
146.46
172.50
168.76
181.59
195.22
201.79
239.35
244.38
66.59
7.69%
7.03%
—
23.28
Div yield (avg)%
17.01
18.02
18.92
20.09
20.61
18.87
15.95
16.89
16.11
18.96
24.47
16.89
18.45
26
3.23
Payout ratio%
16.66
16.32
16.95
15.24
13.37
14.24
15.76
17.58
17.02
16.83
20.29
16.83
16.49
47
123.0
Shares (diluted)M
82.04
70.29
61.86
58.56
62.21
55.02
50.75
50.05
53.55
55.87
125.5
(2.13%)
(5.18%)
55
16.07
Buyback yield%
6.37
4.62
2.53
5.17
7.75
6.34
5.29
5.71
2.91
5.76
24.43
5.71
5.50
59
0.366
D/E ratiox
0.150
0.151
0.166
0.161
0.174
0.184
0.211
0.210
0.206
0.200
0.329
0.206
0.179
79
1.038
Enterprise value₹B
6.983
7.138
6.670
6.410
6.472
6.356
6.994
6.687
6.109
5.965
8.544
(1.62%)
(1.58%)
80
13.85
LT debt₹B
19.29
22.83
24.28
24.56
25.22
27.06
30.24
32.05
31.03
36.00
3.757
7.38%
6.28%
5
Revenue
₹19.96B
4.60%
1.00×
Cost of revenue
₹10.35B
4.62%
1.00×
Operating expenses
₹4.291B
4.50%
0.99×
Goodwill & intangibles
15.95%