4.929
Revenue₹B
14.50
14.67
15.04
14.94
14.76
14.58
14.33
14.19
14.14
14.25
5.432
(0.70%)
(0.21%)
74
28.70
Revenue growth%
23.49
22.75
24.60
21.76
19.61
20.24
19.86
22.05
22.33
21.17
16.59
21.17
21.91
49
11.97
Gross margin%
17.17
19.19
16.85
15.13
17.34
17.12
15.15
15.10
12.97
11.24
10.74
15.10
16.00
66
12.07
Operating margin%
2.84
1.02
0.40
0.40
0.40
1.18
3.12
4.27
5.06
7.51
16.52
4.27
2.01
65
14.41
Net margin%
28.98
28.44
28.89
30.39
30.32
29.87
27.86
27.14
29.89
29.21
7.64
29.21
29.09
12
10.17
P/E ratio (avg)x
38.39
45.67
53.96
63.10
61.90
62.95
63.64
64.85
70.35
70.70
26.30
64.85
63.02
84
15.36
EV/EBITx
17.05
15.00
14.61
14.59
14.75
15.07
13.05
14.07
13.35
12.90
27.11
13.35
14.60
54
24.90
FCF yield (avg)%
15.21
13.26
13.96
13.06
10.80
12.29
10.24
9.00
7.04
4.67
3.28
9.00
11.54
89
29.25
FCF margin%
18.23
17.29
17.47
18.17
20.42
17.65
16.75
14.95
17.89
20.11
27.78
17.65
17.77
85
0.707
FCF / Net incomex
0.532
0.531
0.538
0.529
0.571
0.650
0.672
0.724
0.844
0.876
1.523
0.724
0.610
64
16.42
ROIC%
8.87
6.26
7.93
9.76
8.32
8.59
6.15
4.81
3.52
5.98
15.90
5.98
7.10
12
5.44
Return on equity%
4.68
7.62
10.02
11.37
14.23
14.65
11.77
10.75
11.04
10.43
13.45
11.04
10.90
73
13.57
Return on assets%
5.02
7.19
7.87
7.79
5.00
7.93
6.98
4.61
5.66
7.95
6.76
6.98
7.09
72
86.83
EPS₹
114.45
118.69
125.45
119.89
103.31
90.47
80.40
70.09
60.94
65.51
90.19
(8.71%)
(5.50%)
—
29.47
EPS growth%
25.49
26.76
24.30
25.74
26.30
24.34
23.92
25.71
24.44
24.57
12.86
24.44
25.03
18
48.78
Bookvalue per sh₹
81.93
74.01
66.66
61.41
57.49
54.04
55.43
61.18
65.25
61.82
51.15
1.46%
(3.79%)
—
94.15
FCF per share₹
116.61
118.77
133.22
126.93
148.79
158.75
167.23
172.54
190.71
209.35
18.25
7.07%
6.31%
—
90.24
Dividend per sh₹
176.13
204.40
217.65
230.15
261.81
296.07
284.12
272.40
285.15
277.44
75.69
1.17%
5.70%
—
6.28
Div yield (avg)%
9.85
8.80
10.15
12.54
13.84
11.21
8.23
10.96
12.61
10.92
7.24
10.96
10.94
23
5.97
Payout ratio%
33.05
32.16
30.08
28.80
28.64
28.98
27.40
25.65
22.71
22.31
17.15
25.65
28.72
84
97.87
Shares (diluted)M
104.6
104.2
119.1
126.0
128.3
130.5
123.2
129.6
133.1
150.9
96.78
3.30%
3.69%
73
2.16
Buyback yield%
14.17
13.36
14.29
16.63
18.27
20.24
19.29
20.92
20.14
22.60
20.87
20.24
18.78
94
1.227
D/E ratiox
0.255
0.274
0.312
0.295
0.323
0.372
0.373
0.371
0.351
0.344
0.519
0.371
0.334
13
10.75
Enterprise value₹B
1.314
1.341
1.427
1.459
1.431
1.523
1.497
1.567
1.738
1.867
0.937
5.47%
4.95%
17
12.11
LT debt₹B
0.938
1.024
1.079
0.996
0.969
0.883
0.848
0.963
0.959
0.921
4.432
(1.01%)
(0.90%)
44
Revenue
₹14.25B
(0.21%)
1.00×
Cost of revenue
₹7.028B
(0.58%)
0.96×
Operating expenses
₹3.661B
0.27%
1.05×
Goodwill & intangibles
21.00%
Cash and investments
17.88%
Spread over hurdle
(0.73%)