7.678
Revenue₹B
19.53
20.09
20.72
21.64
21.94
22.87
23.87
25.00
26.56
28.14
8.506
5.11%
4.09%
17
28.26
Revenue growth%
6.68
4.64
4.04
6.72
8.46
10.09
9.52
7.19
7.89
6.46
5.72
7.89
6.96
29
8.55
Gross margin%
5.71
8.28
9.81
9.96
11.23
9.96
9.79
10.39
13.30
11.99
6.12
10.39
9.96
91
23.76
Operating margin%
4.89
3.28
4.65
6.66
9.11
10.50
12.40
9.47
7.26
8.30
27.36
9.47
7.78
45
26.65
Net margin%
15.25
17.43
17.22
14.50
15.48
17.82
17.33
19.16
18.47
15.87
6.48
17.82
17.27
28
18.72
P/E ratio (avg)x
24.90
24.54
27.11
27.71
31.79
32.16
33.55
38.88
40.08
41.23
11.89
38.88
31.97
23
34.43
EV/EBITx
19.36
17.19
16.13
15.68
16.07
16.86
14.88
16.52
18.11
17.31
16.63
16.86
16.69
33
23.70
FCF yield (avg)%
14.58
13.46
13.04
12.88
14.84
15.20
17.60
18.90
16.87
16.92
13.23
16.92
15.02
38
21.05
FCF margin%
5.53
5.03
7.27
4.63
4.49
2.66
3.68
1.80
2.68
2.64
27.15
2.66
4.08
21
1.338
FCF / Net incomex
1.256
1.415
1.607
1.735
1.722
1.858
2.052
2.214
2.235
2.224
1.347
2.214
1.797
28
8.54
ROIC%
12.66
10.96
12.92
13.73
16.71
16.98
17.95
15.77
15.21
17.49
10.03
16.98
15.49
92
2.05
Return on equity%
16.27
13.74
14.65
14.88
15.03
13.86
12.40
11.77
10.55
9.82
2.57
11.77
13.80
19
29.67
Return on assets%
21.23
22.56
21.97
19.58
17.14
18.97
17.50
15.48
16.60
18.85
2.29
17.50
18.91
78
178.98
EPS₹
271.32
305.31
306.44
326.47
375.25
389.50
452.97
454.18
552.60
608.34
185.53
10.15%
8.34%
—
20.52
EPS growth%
20.93
23.40
23.55
26.07
23.20
21.40
20.49
17.96
20.52
20.56
3.84
20.52
21.16
16
206.71
Bookvalue per sh₹
491.12
529.24
538.40
478.32
517.73
574.26
590.51
588.71
552.78
527.89
209.15
0.39%
1.18%
—
81.32
FCF per share₹
147.97
151.51
140.24
136.33
140.45
127.58
128.90
112.89
98.57
101.32
195.19
(6.32%)
(3.00%)
—
330.82
Dividend per sh₹
480.82
547.64
528.91
609.99
589.34
610.08
675.47
658.06
678.51
792.23
346.33
6.10%
6.75%
—
8.66
Div yield (avg)%
22.79
24.51
24.80
25.54
25.89
24.02
22.71
25.00
24.89
27.48
9.18
24.89
24.85
58
26.02
Payout ratio%
9.05
10.75
8.74
11.24
11.98
13.53
11.75
9.43
12.07
11.66
15.39
11.75
11.45
86
42.39
Shares (diluted)M
49.42
55.24
63.86
61.79
66.49
63.88
67.71
77.56
77.16
76.89
41.86
2.95%
5.01%
30
6.04
Buyback yield%
12.98
12.83
10.40
7.43
10.22
12.25
11.69
12.31
10.44
11.11
7.46
11.69
11.40
84
1.800
D/E ratiox
1.345
1.496
1.589
1.583
1.461
1.619
1.726
1.809
2.048
2.090
0.280
1.809
1.604
10
6.930
Enterprise value₹B
32.13
31.34
27.78
30.90
34.07
34.23
38.16
41.95
40.26
40.66
25.47
3.60%
3.17%
72
27.06
LT debt₹B
29.98
33.39
39.55
44.21
46.80
54.56
64.86
68.12
79.41
92.98
14.52
14.72%
12.32%
64
Revenue
₹28.14B
4.09%
1.00×
Cost of revenue
₹17.19B
4.17%
1.01×
Operating expenses
₹6.717B
4.03%
0.99×
Goodwill & intangibles
16.61%
Spread over hurdle
(6.80%)