7.326
Revenue₹B
5.461
5.788
6.151
6.434
6.707
7.108
7.622
8.142
8.539
9.200
8.129
6.53%
5.91%
67
19.96
Revenue growth%
4.15
2.73
4.00
6.73
4.65
6.50
5.09
2.57
0.40
0.40
24.12
2.57
4.08
59
3.48
Gross margin%
31.39
33.43
34.54
32.72
33.44
34.76
35.32
33.70
30.79
29.77
3.78
33.70
33.44
52
14.84
Operating margin%
5.50
5.14
5.55
7.44
4.69
2.12
1.12
0.40
1.39
0.40
3.07
1.12
3.41
31
27.98
Net margin%
20.31
17.54
19.56
19.55
20.69
19.36
18.26
18.57
16.50
15.66
20.75
18.26
18.97
9
14.65
P/E ratio (avg)x
35.38
35.71
36.05
33.10
36.70
33.22
35.94
36.23
36.15
39.46
17.14
36.15
35.99
61
29.04
EV/EBITx
34.39
33.80
33.29
37.27
40.91
40.96
43.14
49.87
46.98
45.60
31.11
45.60
40.93
85
22.26
FCF yield (avg)%
14.03
16.15
14.14
14.54
12.05
9.10
7.46
8.40
9.63
11.49
8.10
9.10
11.77
65
3.32
FCF margin%
25.59
27.18
29.56
30.34
28.24
29.75
31.94
32.61
35.13
36.87
12.31
32.61
30.04
59
0.174
FCF / Net incomex
0.639
0.706
0.766
0.726
0.817
0.835
0.862
0.948
1.037
1.140
0.904
0.948
0.826
7
14.46
ROIC%
17.63
14.66
17.19
14.86
12.66
9.70
8.92
11.21
13.74
11.83
7.66
11.21
13.20
41
10.27
Return on equity%
30.56
29.18
27.08
29.20
30.78
32.82
30.06
27.92
28.74
28.17
21.61
28.74
29.19
53
14.61
Return on assets%
26.96
24.59
24.00
25.75
23.58
25.93
25.04
23.19
25.43
27.89
7.56
25.43
25.23
12
44.07
EPS₹
36.95
38.03
36.26
35.98
38.89
43.80
49.27
54.76
62.84
66.83
48.49
11.44%
6.71%
—
4.08
EPS growth%
5.73
6.87
8.58
6.20
8.77
10.22
8.10
10.55
11.94
13.74
13.49
10.55
8.68
49
39.66
Bookvalue per sh₹
32.48
33.33
34.66
34.61
32.55
31.75
31.33
29.54
27.01
23.02
25.62
(6.69%)
(3.49%)
—
10.64
FCF per share₹
11.23
10.68
10.10
11.57
11.90
13.67
12.76
12.81
12.85
13.94
23.60
3.21%
2.59%
—
31.74
Dividend per sh₹
39.95
43.69
47.38
43.44
44.16
46.27
49.48
47.15
53.57
53.86
45.47
4.05%
2.52%
—
4.87
Div yield (avg)%
5.71
7.69
6.08
8.83
11.82
9.08
7.67
10.24
8.49
6.58
16.45
8.49
8.09
65
26.71
Payout ratio%
0.40
3.28
0.77
1.25
0.40
0.40
0.40
0.40
3.08
1.05
5.01
0.40
0.58
93
147.7
Shares (diluted)M
178.4
193.5
202.0
205.6
233.3
239.5
252.7
290.5
286.9
292.1
151.0
4.60%
6.37%
58
26.27
Buyback yield%
22.96
23.46
24.52
25.18
26.13
24.21
21.54
20.24
21.30
24.29
20.54
21.54
23.83
41
0.904
D/E ratiox
0.264
0.262
0.262
0.239
0.228
0.213
0.195
0.208
0.187
0.197
1.416
0.197
0.220
12
0.505
Enterprise value₹B
3.049
2.975
3.272
3.425
3.976
4.091
4.844
5.319
5.063
5.414
6.836
6.37%
6.26%
13
2.362
LT debt₹B
2.412
2.150
1.951
1.742
1.814
1.680
1.658
1.606
1.715
1.716
3.691
(1.10%)
(3.85%)
86
Revenue
₹9.200B
5.91%
1.00×
Cost of revenue
₹5.735B
6.16%
1.02×
Operating expenses
₹1.391B
4.85%
0.90×
Goodwill & intangibles
16.21%
Spread over hurdle
(0.30%)