0.847
Revenue₹B
2.622
2.744
2.790
2.826
2.954
3.091
3.158
3.198
3.379
3.466
0.917
3.25%
3.23%
70
18.26
Revenue growth%
18.26
17.67
19.23
20.75
20.38
19.42
16.94
16.42
19.18
20.22
14.82
19.18
19.20
43
6.37
Gross margin%
28.86
31.81
29.98
28.60
29.76
31.55
28.58
31.34
34.20
34.79
11.58
31.55
30.66
10
20.97
Operating margin%
25.67
23.73
20.99
23.48
20.83
20.35
17.39
16.86
16.69
17.69
20.64
17.39
20.59
8
10.71
Net margin%
15.23
16.01
17.14
18.82
18.35
17.36
19.32
18.63
21.40
23.03
24.56
19.32
18.49
54
16.03
P/E ratio (avg)x
38.86
44.29
48.17
49.30
52.12
58.93
70.05
69.15
79.43
92.83
29.63
70.05
55.52
45
23.62
EV/EBITx
20.95
22.01
20.43
20.62
22.23
23.68
25.24
24.67
22.75
24.52
6.625
24.52
22.49
20
10.23
FCF yield (avg)%
5.21
3.57
3.37
3.99
1.31
0.40
1.91
3.91
2.09
4.97
29.74
2.09
3.47
95
18.21
FCF margin%
18.36
16.17
17.65
20.47
23.41
21.70
20.04
17.99
18.95
21.40
8.50
20.04
19.49
86
0.767
FCF / Net incomex
1.214
1.086
1.108
1.149
1.029
1.119
1.200
1.221
1.326
1.216
1.593
1.216
1.175
84
19.89
ROIC%
2.43
0.89
2.42
0.62
3.45
6.28
6.06
8.15
6.23
9.09
10.13
6.28
4.75
51
14.42
Return on equity%
14.53
15.67
17.61
20.40
23.27
25.12
24.19
26.68
27.07
26.16
18.73
26.16
23.73
95
12.54
Return on assets%
23.64
21.90
22.83
23.19
22.28
19.97
21.41
24.06
25.18
27.41
10.97
24.06
23.01
79
7.71
EPS₹
6.59
7.29
8.20
8.01
8.72
8.44
8.89
9.93
10.69
9.80
8.53
2.36%
3.26%
—
19.70
EPS growth%
22.79
22.46
25.09
25.57
27.50
24.88
25.34
26.64
28.17
28.98
11.99
26.64
25.45
59
2.99
Bookvalue per sh₹
9.95
9.59
8.34
8.38
8.68
8.01
7.07
7.69
7.25
7.83
2.34
(2.05%)
(1.76%)
—
3.99
FCF per share₹
13.76
14.40
14.89
13.63
14.44
15.94
15.88
14.21
15.29
15.32
6.58
1.18%
(0.13%)
—
14.32
Dividend per sh₹
15.43
15.56
14.58
14.73
13.50
15.23
15.67
14.58
14.49
13.57
2.94
0.10%
(1.05%)
—
9.70
Div yield (avg)%
1.30
0.40
0.40
1.54
1.11
2.68
1.89
0.40
1.57
2.13
18.95
1.89
1.42
86
12.94
Payout ratio%
13.47
15.93
17.51
19.90
19.74
19.12
19.54
21.09
18.74
21.40
15.31
19.54
19.33
52
97.04
Shares (diluted)M
185.5
215.1
246.9
270.3
264.5
278.5
293.2
294.9
303.9
362.5
94.50
6.51%
7.31%
93
9.01
Buyback yield%
5.14
2.80
1.58
2.48
1.93
4.39
5.06
4.45
6.76
8.36
11.62
5.06
4.42
78
0.725
D/E ratiox
1.378
1.451
1.392
1.233
1.145
1.190
1.225
1.162
1.245
1.304
1.144
1.225
1.239
39
2.525
Enterprise value₹B
0.700
0.717
0.659
0.716
0.766
0.844
0.808
0.801
0.758
0.747
2.041
(0.50%)
1.88%
65
0.742
LT debt₹B
1.218
1.374
1.540
1.478
1.458
1.622
1.896
2.015
2.046
2.107
1.744
7.64%
6.66%
71
Revenue
₹3.466B
3.23%
1.00×
Cost of revenue
₹1.971B
3.12%
0.99×
Operating expenses
₹664.4M
4.12%
1.09×
Spread over hurdle
(5.00%)