9.875
Revenue₹B
8.078
8.147
8.482
8.789
9.201
9.555
10.02
10.08
10.48
10.58
10.50
2.83%
3.23%
88
29.66
Revenue growth%
6.75
9.10
8.24
8.57
9.71
7.47
6.62
8.34
9.22
6.56
9.76
7.47
8.29
35
18.04
Gross margin%
34.62
33.08
30.15
31.92
32.90
32.09
33.61
34.41
31.45
30.90
13.05
32.09
32.50
61
20.71
Operating margin%
17.43
20.16
21.14
22.83
24.20
25.65
25.49
25.93
25.68
24.96
8.80
25.65
24.58
82
4.66
Net margin%
13.65
11.36
8.63
8.74
6.00
4.99
3.75
0.97
2.57
4.32
29.02
3.75
5.49
88
8.952
P/E ratio (avg)x
43.33
42.25
49.26
57.51
56.52
56.90
61.17
66.54
62.67
71.99
36.60
62.67
57.20
31
29.04
EV/EBITx
65.56
74.65
80.55
90.86
93.58
96.63
107.5
126.7
138.3
158.2
10.08
126.7
95.10
42
3.07
FCF yield (avg)%
23.02
25.37
23.98
24.70
22.58
20.95
18.60
20.00
17.52
17.29
21.32
18.60
21.76
95
7.17
FCF margin%
19.44
17.84
20.63
18.73
19.48
21.39
20.54
21.39
18.66
19.57
8.09
20.54
19.53
89
0.228
FCF / Net incomex
1.388
1.336
1.202
1.059
1.028
0.931
0.887
0.890
0.772
0.794
1.564
0.887
0.979
37
8.40
ROIC%
29.86
31.13
30.97
30.91
32.18
34.17
34.47
32.20
32.58
33.19
6.77
33.19
32.19
56
18.79
Return on equity%
7.41
4.85
3.53
2.05
2.30
3.77
1.72
1.14
2.01
1.16
10.49
1.72
2.18
86
4.78
Return on assets%
11.62
13.60
10.87
9.87
12.61
9.76
11.99
9.66
12.12
12.30
13.01
11.99
11.80
17
57.36
EPS₹
9.40
10.41
10.42
10.47
11.33
10.77
10.31
10.52
10.59
11.37
60.68
0.06%
2.20%
—
26.66
EPS growth%
19.73
20.81
23.15
24.31
26.15
26.55
24.16
23.42
25.64
24.63
8.53
24.63
24.23
65
49.58
Bookvalue per sh₹
11.46
11.46
11.62
11.65
12.42
12.85
13.43
14.98
14.21
16.06
58.03
5.27%
3.92%
—
49.31
FCF per share₹
39.06
40.80
37.51
34.68
31.00
27.83
28.43
30.26
30.39
27.61
15.52
(2.29%)
(3.61%)
—
58.10
Dividend per sh₹
80.80
76.13
75.45
72.54
78.64
88.81
86.95
98.43
95.92
93.88
38.07
3.61%
1.84%
—
21.21
Div yield (avg)%
25.58
23.80
24.70
22.45
24.56
21.85
24.17
23.33
20.66
18.63
18.06
21.85
23.57
55
17.57
Payout ratio%
6.76
9.20
9.77
12.21
10.82
10.58
8.67
6.65
6.65
5.75
12.45
6.65
8.93
27
67.77
Shares (diluted)M
74.95
78.33
76.10
81.13
78.18
85.30
89.08
88.27
83.59
92.93
71.16
3.52%
1.94%
74
2.96
Buyback yield%
15.29
15.48
15.53
15.50
13.65
11.05
10.44
10.54
9.48
7.37
10.71
10.44
12.35
47
0.383
D/E ratiox
1.838
1.947
2.085
2.209
2.079
2.260
2.216
2.052
1.999
1.848
0.437
2.052
2.065
43
1.979
Enterprise value₹B
6.422
6.610
7.122
7.229
6.688
6.330
5.564
5.225
5.473
5.483
5.635
(3.89%)
(1.91%)
50
5.660
LT debt₹B
12.84
14.96
17.11
16.05
15.34
14.87
15.20
14.27
14.40
15.56
4.221
0.27%
2.05%
80
Revenue
₹10.58B
3.23%
1.00×
Cost of revenue
₹5.738B
3.03%
0.98×
Operating expenses
₹2.456B
3.67%
1.04×
Cash and investments
20.42%
Goodwill & intangibles
16.68%
Spread over hurdle
37.37%