1.408
Revenue₹B
4.616
4.739
4.849
4.771
4.885
4.839
4.884
5.001
5.098
5.160
1.473
1.10%
1.32%
89
19.59
Revenue growth%
0.42
0.40
1.54
0.40
0.40
3.17
0.83
0.40
1.24
0.40
26.11
0.83
0.41
36
15.28
Gross margin%
9.05
10.73
8.44
7.65
8.11
9.80
12.37
10.01
7.67
5.27
14.62
9.80
8.74
84
15.30
Operating margin%
19.21
20.59
18.05
18.40
17.21
14.44
15.19
15.78
14.93
13.96
21.34
14.93
16.50
59
10.77
Net margin%
26.25
29.12
31.67
34.16
33.52
32.85
30.21
32.65
33.10
32.55
9.30
32.65
32.60
15
13.42
P/E ratio (avg)x
54.73
58.06
57.40
59.84
65.83
70.80
82.33
79.59
92.96
90.44
21.63
82.33
68.31
27
21.72
EV/EBITx
31.42
30.68
32.78
36.64
37.32
36.19
36.09
39.77
36.15
38.36
22.42
36.19
36.17
70
4.70
FCF yield (avg)%
13.60
10.62
10.65
12.71
13.52
12.80
11.01
10.91
11.13
8.92
12.03
11.01
11.07
61
15.04
FCF margin%
8.53
9.11
9.46
10.18
9.57
6.83
9.32
8.11
7.30
7.42
22.44
7.42
8.82
61
0.661
FCF / Net incomex
2.042
2.377
2.552
2.813
3.262
3.458
3.700
3.818
3.932
4.600
1.743
3.818
3.360
72
6.59
ROIC%
5.52
4.51
6.06
3.44
1.58
0.40
0.93
2.18
0.40
0.40
11.36
0.40
1.88
21
21.04
Return on equity%
11.96
12.37
13.33
13.55
14.55
16.43
15.68
14.26
14.46
13.42
9.47
14.46
13.90
22
16.30
Return on assets%
6.41
9.33
10.14
11.03
9.34
11.66
12.23
10.37
11.49
11.95
22.95
11.66
10.70
79
35.72
EPS₹
44.35
46.71
49.00
54.26
53.20
58.28
59.73
63.30
62.69
73.56
36.77
6.70%
7.15%
—
6.14
EPS growth%
1.61
2.64
3.16
1.85
4.64
6.96
6.21
6.13
6.17
5.52
15.13
6.17
5.08
95
17.99
Bookvalue per sh₹
43.31
43.66
46.33
51.77
55.29
53.94
55.72
58.23
57.29
65.31
10.09
3.39%
4.70%
—
26.27
FCF per share₹
28.13
24.89
24.90
25.31
25.36
22.73
21.95
23.33
21.42
21.06
24.41
(3.65%)
(2.39%)
—
10.54
Dividend per sh₹
30.15
32.71
29.59
31.21
31.86
33.52
32.16
28.01
30.69
29.22
8.68
(1.71%)
0.35%
—
19.95
Div yield (avg)%
26.09
27.60
29.19
30.37
31.67
34.34
36.04
38.07
40.41
39.39
26.41
38.07
33.00
35
7.40
Payout ratio%
4.83
3.25
3.07
1.06
0.88
0.55
0.40
0.40
0.40
1.36
3.62
0.40
0.97
67
112.0
Shares (diluted)M
115.3
117.7
103.6
93.88
99.22
108.9
118.5
126.9
114.7
121.8
109.4
4.18%
0.60%
88
10.61
Buyback yield%
27.47
27.86
27.73
25.67
24.63
26.08
23.46
21.61
22.12
21.28
29.46
22.12
25.15
22
1.462
D/E ratiox
2.424
2.396
2.477
2.393
2.454
2.800
2.876
3.365
3.415
3.699
1.062
3.365
2.638
8
3.569
Enterprise value₹B
5.901
7.075
6.838
6.915
7.088
6.958
8.156
8.946
10.08
10.65
0.307
8.48%
7.77%
17
3.884
LT debt₹B
7.828
7.515
7.904
8.247
9.581
10.73
12.53
14.63
14.47
14.50
6.257
8.65%
6.42%
81
Revenue
₹5.160B
1.32%
1.00×
Cost of revenue
₹3.007B
1.53%
1.02×
Operating expenses
₹1.187B
1.31%
1.00×
Goodwill & intangibles
16.43%
Spread over hurdle
(6.25%)