0.398
Revenue₹B
3.103
3.233
3.413
3.598
3.717
3.861
4.127
4.376
4.519
4.845
0.438
5.44%
4.98%
74
16.37
Revenue growth%
14.64
14.16
12.79
11.07
10.33
10.28
8.07
9.09
6.66
6.74
13.17
8.07
10.31
62
13.04
Gross margin%
21.64
21.54
20.11
19.92
19.01
18.55
19.12
19.14
20.45
22.40
20.15
19.14
20.02
82
24.12
Operating margin%
22.69
21.69
19.72
18.03
18.75
19.66
19.17
19.31
17.73
18.53
26.41
19.17
19.24
22
25.97
Net margin%
14.29
16.95
18.86
21.80
24.52
25.23
24.67
27.64
28.00
27.40
24.92
27.40
24.59
55
19.56
P/E ratio (avg)x
19.98
21.91
25.35
25.86
25.87
26.61
30.66
31.70
34.99
37.94
16.49
31.70
26.24
57
15.63
EV/EBITx
14.14
15.13
17.02
17.61
17.83
17.73
17.74
18.96
17.91
19.17
10.06
17.91
17.73
24
7.88
FCF yield (avg)%
26.07
25.36
24.67
27.62
28.57
29.54
26.78
25.10
24.56
25.97
13.95
25.97
26.02
17
14.51
FCF margin%
13.17
10.93
9.86
11.70
12.53
13.38
11.08
8.24
6.06
3.10
25.06
8.24
11.01
89
1.101
FCF / Net incomex
2.411
2.805
3.268
3.332
3.508
4.073
4.347
4.924
5.836
6.071
0.652
4.924
3.790
90
8.81
ROIC%
5.57
7.97
9.36
8.36
10.73
9.00
9.65
7.20
7.90
10.79
20.45
9.00
8.68
70
15.63
Return on equity%
13.50
11.12
12.63
9.63
7.86
8.05
7.76
7.06
5.54
7.28
12.06
7.28
7.96
62
4.56
Return on assets%
29.09
28.22
26.29
24.81
27.02
28.32
29.66
27.30
28.30
29.52
20.54
28.32
28.26
46
18.53
EPS₹
12.29
13.45
14.25
16.10
14.94
16.94
16.26
17.74
19.42
20.74
19.92
6.79%
6.78%
—
22.34
EPS growth%
7.18
7.44
9.34
8.54
5.79
8.47
6.45
8.92
9.87
9.78
3.96
8.92
8.51
39
5.84
Bookvalue per sh₹
8.97
9.95
9.69
9.94
10.48
10.33
11.14
11.25
10.49
11.51
3.62
1.89%
2.32%
—
6.09
FCF per share₹
14.51
13.62
14.31
12.98
14.25
14.56
14.58
15.99
17.33
16.17
17.43
2.56%
1.16%
—
5.52
Dividend per sh₹
21.66
25.03
25.21
27.42
30.45
32.46
33.50
37.75
40.51
45.31
7.09
8.27%
7.89%
—
23.41
Div yield (avg)%
22.28
23.20
25.48
25.60
27.03
28.80
26.74
27.57
26.27
23.73
13.30
26.74
25.94
31
12.18
Payout ratio%
19.00
16.49
17.38
15.02
16.33
15.73
15.33
16.67
19.08
21.84
5.93
16.67
16.58
76
201.5
Shares (diluted)M
159.4
136.4
143.8
136.3
129.4
113.1
100.7
107.3
113.1
101.1
201.3
(4.80%)
(5.27%)
90
6.26
Buyback yield%
17.26
20.18
21.43
18.97
21.29
23.19
21.97
21.29
22.47
21.59
28.68
21.97
21.36
65
0.184
D/E ratiox
1.989
2.212
2.182
2.312
2.471
2.361
2.519
2.608
2.593
2.758
0.146
2.593
2.416
82
4.527
Enterprise value₹B
3.741
3.669
3.837
3.595
3.216
3.455
3.186
2.939
2.744
2.470
3.932
(5.14%)
(5.25%)
81
3.646
LT debt₹B
3.610
3.888
3.779
3.543
3.922
4.020
4.216
3.723
3.587
3.813
2.058
(0.56%)
1.16%
87
Revenue
₹4.845B
4.98%
1.00×
Cost of revenue
₹3.305B
5.05%
1.01×
Operating expenses
₹475.8M
4.49%
0.95×
Cash and investments
14.37%
Spread over hurdle
(5.04%)