1.010
Revenue₹B
1.154
1.218
1.266
1.357
1.398
1.452
1.536
1.629
1.700
1.809
1.115
5.29%
5.18%
17
26.47
Revenue growth%
12.97
14.90
14.97
15.31
15.83
14.19
11.44
9.18
7.15
7.73
10.32
9.18
13.58
67
24.63
Gross margin%
28.17
25.55
25.39
22.89
22.68
21.18
21.03
18.10
18.73
17.26
15.09
18.73
21.93
35
16.50
Operating margin%
20.87
22.36
24.16
23.09
20.17
19.89
18.61
18.63
19.72
19.97
18.99
19.72
20.07
90
29.76
Net margin%
12.95
10.29
10.60
9.00
9.67
10.55
8.58
10.04
11.94
14.27
23.64
10.55
10.42
21
35.27
P/E ratio (avg)x
19.26
19.73
20.11
20.75
21.49
20.20
19.00
21.90
24.55
28.53
28.52
21.90
20.48
63
23.99
EV/EBITx
28.70
31.80
32.45
35.03
35.99
34.12
39.32
39.87
45.96
53.55
6.639
39.87
35.51
76
4.94
FCF yield (avg)%
34.32
36.98
35.97
37.07
34.89
35.13
37.98
38.62
39.36
40.27
15.15
38.62
37.03
67
15.22
FCF margin%
27.68
26.85
25.34
25.70
22.86
22.07
23.37
23.46
25.95
26.75
4.94
23.46
25.52
42
0.708
FCF / Net incomex
0.349
0.365
0.345
0.382
0.371
0.435
0.490
0.492
0.462
0.515
0.887
0.490
0.408
21
21.37
ROIC%
21.94
22.54
19.92
18.98
19.15
20.94
20.18
21.28
23.90
23.24
15.47
21.28
21.11
24
25.93
Return on equity%
23.42
24.90
24.22
26.92
26.10
28.96
31.39
34.17
34.26
37.12
11.54
34.17
27.94
51
2.97
Return on assets%
25.81
25.02
23.52
25.99
24.98
24.85
26.37
25.08
27.89
25.51
29.21
25.51
25.30
65
14.69
EPS₹
9.38
9.60
8.93
8.86
9.65
8.80
9.03
8.10
8.39
8.78
15.34
(1.86%)
0.44%
—
10.67
EPS growth%
23.51
22.17
22.38
23.37
22.61
25.43
28.15
30.93
28.31
27.08
8.41
28.15
24.47
77
9.76
Bookvalue per sh₹
12.20
11.28
11.69
11.38
10.29
10.19
9.09
8.06
8.13
8.33
8.86
(4.13%)
(4.10%)
—
10.29
FCF per share₹
11.78
11.81
12.45
12.57
11.98
11.95
11.89
10.52
10.97
11.34
3.69
(1.10%)
(1.44%)
—
5.99
Dividend per sh₹
10.75
10.45
10.93
12.62
13.79
15.39
17.07
16.90
16.86
19.05
5.33
6.68%
7.73%
—
11.58
Div yield (avg)%
27.19
25.91
27.83
25.11
27.46
26.16
25.10
27.36
29.88
29.05
23.86
27.36
27.27
33
16.90
Payout ratio%
0.40
0.73
3.43
4.09
3.57
4.32
3.80
6.69
5.11
5.07
18.31
5.07
3.94
28
60.31
Shares (diluted)M
88.56
91.11
107.3
120.5
128.1
139.0
166.1
174.4
205.6
228.1
60.48
12.24%
11.28%
58
6.16
Buyback yield%
7.93
5.10
2.33
0.40
1.88
1.83
1.21
1.89
0.40
1.40
15.30
1.40
1.86
9
1.507
D/E ratiox
1.771
1.971
1.986
2.299
2.379
2.548
2.936
3.264
3.454
3.681
1.479
3.264
2.464
27
1.306
Enterprise value₹B
1.155
1.245
1.244
1.174
1.270
1.349
1.300
1.315
1.269
1.296
0.126
0.41%
2.38%
27
0.779
LT debt₹B
2.310
2.419
2.870
2.769
3.288
3.244
3.250
3.753
4.496
5.278
0.961
9.93%
9.20%
56
Revenue
₹1.809B
5.18%
1.00×
Cost of revenue
₹1.043B
5.49%
1.03×
Operating expenses
₹355.4M
4.61%
0.95×
Cash and investments
18.40%
Return on capital
176.85%
Spread over hurdle
160.27%