11.20
Revenue₹B
7.158
7.524
7.812
7.912
8.204
8.590
8.758
9.013
9.505
9.654
11.95
3.31%
3.16%
71
15.06
Revenue growth%
9.60
7.83
8.05
6.37
6.46
5.49
5.16
7.19
8.38
7.89
3.30
7.19
7.51
72
22.11
Gross margin%
10.58
11.39
9.17
8.33
6.09
9.00
10.12
12.94
10.56
9.73
20.49
10.12
9.92
21
10.02
Operating margin%
14.28
14.66
11.92
12.38
13.94
12.97
13.07
12.60
13.18
14.88
29.69
13.07
13.12
8
25.04
Net margin%
9.91
10.09
9.90
11.85
9.87
7.87
5.70
7.56
6.38
4.97
2.07
6.38
8.87
9
14.79
P/E ratio (avg)x
11.16
11.63
11.99
11.77
12.69
11.69
10.32
9.783
8.886
8.478
23.68
9.783
11.39
85
9.523
EV/EBITx
23.09
22.78
25.25
24.78
22.81
21.25
19.42
21.41
22.72
22.17
26.65
21.41
22.75
39
4.08
FCF yield (avg)%
4.22
1.42
0.85
1.53
2.22
2.58
1.14
1.61
1.56
2.68
21.52
1.61
1.58
72
12.80
FCF margin%
21.53
22.67
20.97
21.44
22.44
20.16
22.43
21.22
18.27
17.90
19.64
20.16
21.33
76
0.637
FCF / Net incomex
1.236
1.193
1.138
1.119
1.081
1.152
1.326
1.490
1.371
1.559
1.073
1.371
1.215
79
20.72
ROIC%
33.28
35.01
36.44
38.12
37.80
37.23
39.18
37.76
36.27
34.92
13.30
37.23
36.83
80
4.63
Return on equity%
30.21
31.22
32.97
35.05
35.51
37.46
38.47
40.67
40.34
40.00
23.32
40.00
36.49
47
9.04
Return on assets%
0.40
0.40
3.02
0.91
2.70
4.11
7.10
4.52
4.10
1.87
8.10
4.11
2.86
66
403.80
EPS₹
247.71
248.62
283.72
318.87
337.99
342.59
395.13
400.49
428.75
508.48
434.02
8.51%
8.31%
—
3.11
EPS growth%
19.74
22.42
25.14
25.72
26.65
28.54
29.15
27.35
24.53
26.46
20.05
27.35
26.09
24
272.37
Bookvalue per sh₹
276.62
323.21
331.62
345.54
371.97
423.75
450.96
505.12
495.16
572.92
494.07
9.02%
8.01%
—
441.19
FCF per share₹
389.64
389.04
406.54
429.07
460.27
422.97
414.27
425.75
467.91
429.99
219.52
(1.35%)
1.42%
—
260.71
Dividend per sh₹
259.25
252.42
265.62
306.76
336.41
378.25
437.72
458.68
451.42
440.82
226.61
5.55%
5.24%
—
13.83
Div yield (avg)%
10.11
7.99
7.51
10.31
7.73
8.37
9.93
7.08
9.82
8.25
23.24
8.37
8.31
33
12.85
Payout ratio%
25.34
28.21
28.09
27.41
26.71
25.81
28.19
30.77
31.01
32.75
27.27
30.77
28.14
93
31.43
Shares (diluted)M
29.99
28.45
27.32
26.88
27.94
27.84
29.64
30.30
32.00
33.51
31.51
3.71%
0.61%
51
19.90
Buyback yield%
17.46
20.34
21.14
20.28
17.61
15.68
17.98
15.96
16.44
16.96
19.69
16.44
17.53
6
0.879
D/E ratiox
1.294
1.466
1.375
1.454
1.620
1.813
1.984
1.962
2.015
2.038
1.214
1.984
1.716
72
12.31
Enterprise value₹B
8.310
9.036
9.209
10.21
11.48
12.42
12.02
13.14
14.71
15.10
6.893
5.64%
5.81%
28
8.526
LT debt₹B
0.983
1.070
1.128
1.132
1.159
1.036
0.907
0.968
0.848
0.866
4.326
(5.66%)
(1.26%)
70
Revenue
₹9.654B
3.16%
1.00×
Cost of revenue
₹4.894B
3.14%
1.00×
Operating expenses
₹1.807B
3.57%
1.04×
Spread over hurdle
(4.00%)