49.16
Revenue₹B
126.1
128.3
128.5
128.0
126.7
125.7
125.8
124.7
122.9
121.9
52.46
(0.77%)
(0.48%)
44
15.92
Revenue growth%
21.19
19.16
16.88
17.09
14.58
14.74
14.51
16.95
14.27
16.20
13.91
14.74
16.54
42
21.28
Gross margin%
28.12
28.15
28.51
28.13
25.62
27.94
28.00
30.11
30.99
31.53
10.68
30.11
28.14
87
11.23
Operating margin%
15.53
18.40
15.62
17.50
20.23
21.64
24.18
23.53
23.24
25.10
5.19
23.53
20.93
21
21.93
Net margin%
8.02
8.38
11.14
11.25
8.96
10.93
9.63
7.76
9.80
8.86
25.47
9.63
9.29
55
30.24
P/E ratio (avg)x
33.43
39.22
46.09
53.41
61.64
71.48
71.66
79.42
79.39
81.74
29.24
79.39
66.56
7
27.63
EV/EBITx
38.35
38.18
37.47
34.87
36.05
35.77
32.20
34.74
37.38
35.59
21.14
35.59
35.91
29
17.17
FCF yield (avg)%
29.00
30.94
31.78
33.15
33.42
30.80
33.45
30.63
28.03
25.98
16.26
30.63
30.87
36
8.33
FCF margin%
14.58
15.97
17.23
19.29
20.89
21.72
19.06
19.73
19.60
20.97
2.77
19.73
19.45
15
1.549
FCF / Net incomex
0.923
0.808
0.753
0.756
0.719
0.738
0.723
0.719
0.744
0.743
0.428
0.738
0.743
74
20.68
ROIC%
5.06
7.48
6.15
6.24
7.19
8.95
9.36
9.82
12.70
15.33
26.92
9.82
8.22
73
4.34
Return on equity%
8.66
6.29
6.87
5.87
7.94
6.46
7.06
5.47
3.56
2.76
19.18
5.47
6.38
60
13.14
Return on assets%
11.52
11.13
9.80
7.04
5.63
6.16
6.77
6.00
6.01
3.34
5.11
6.01
6.46
65
109.07
EPS₹
394.01
453.66
452.01
423.08
473.27
509.22
559.05
611.74
686.79
780.34
112.76
10.52%
8.28%
—
24.22
EPS growth%
16.60
17.99
20.24
20.82
21.30
22.40
21.07
23.08
24.37
25.29
16.62
23.08
21.18
51
174.32
Bookvalue per sh₹
360.39
332.75
354.08
321.06
333.33
321.69
357.68
356.10
382.15
339.52
317.60
0.37%
0.12%
—
256.53
FCF per share₹
152.65
164.34
160.74
176.49
181.57
172.54
193.84
191.64
189.91
220.41
161.78
3.95%
4.20%
—
171.54
Dividend per sh₹
97.41
98.35
104.97
111.85
107.45
111.54
116.69
120.38
126.00
131.32
324.88
4.09%
3.47%
—
23.90
Div yield (avg)%
14.98
16.45
16.11
14.03
11.74
11.86
11.12
12.56
9.64
7.41
22.62
11.12
12.21
66
18.19
Payout ratio%
9.64
9.27
9.07
7.56
6.70
5.30
6.18
3.64
2.15
1.41
28.82
3.64
6.44
42
131.0
Shares (diluted)M
110.8
118.9
128.7
127.3
138.6
144.4
153.7
156.7
155.5
161.2
130.0
3.06%
3.16%
84
3.27
Buyback yield%
17.28
16.32
16.60
18.22
16.55
17.69
20.05
20.11
22.86
24.94
22.89
20.11
17.96
49
0.829
D/E ratiox
1.943
1.800
1.924
1.866
2.084
2.227
2.126
1.958
1.814
1.922
1.248
1.958
1.933
45
125.4
Enterprise value₹B
135.3
136.3
154.6
168.8
196.9
191.8
212.0
218.4
215.7
208.2
76.43
1.12%
5.71%
37
82.34
LT debt₹B
110.0
104.6
102.2
97.61
99.34
91.25
82.74
88.16
86.74
84.43
6.234
(3.20%)
(1.69%)
89
Revenue
₹121.9B
(0.48%)
1.00×
Cost of revenue
₹80.71B
(0.51%)
1.00×
Operating expenses
₹24.12B
(0.59%)
0.99×
Goodwill & intangibles
21.73%
Spread over hurdle
(4.60%)