1.732
Revenue₹B
1.554
1.668
1.775
1.871
1.997
2.103
2.227
2.320
2.486
2.667
1.881
5.96%
6.18%
64
21.16
Revenue growth%
2.63
5.42
3.84
4.56
3.46
0.60
0.40
0.40
2.76
1.70
13.06
0.60
2.70
70
19.11
Gross margin%
5.78
6.96
8.19
8.65
7.01
6.19
4.70
5.47
2.64
0.40
11.70
4.70
5.98
65
17.51
Operating margin%
26.52
27.47
27.34
27.49
26.79
29.78
30.42
27.88
27.94
30.28
29.78
29.78
27.69
68
16.81
Net margin%
6.50
9.37
11.41
13.51
14.28
15.79
15.92
16.98
14.40
11.77
16.45
15.79
13.90
95
12.10
P/E ratio (avg)x
58.74
66.10
75.68
74.29
86.76
102.9
105.1
100.6
105.7
123.5
33.78
105.1
93.66
32
31.95
EV/EBITx
14.53
14.21
16.19
16.02
14.91
15.92
14.93
14.99
15.26
17.35
14.28
15.26
15.12
63
27.39
FCF yield (avg)%
7.07
5.77
4.05
5.07
7.72
6.15
7.76
10.24
11.48
11.98
9.80
10.24
7.39
21
26.63
FCF margin%
20.11
17.14
19.99
19.20
16.95
15.51
17.78
15.18
16.36
14.10
26.76
15.51
17.04
71
0.502
FCF / Net incomex
1.779
1.931
1.868
2.183
2.233
2.373
2.344
2.275
2.524
2.913
0.928
2.373
2.254
52
28.80
ROIC%
19.04
17.29
14.30
13.67
15.18
14.53
16.63
16.75
18.76
20.63
17.92
16.75
16.69
94
3.92
Return on equity%
17.21
19.35
17.26
18.37
19.59
20.62
20.13
21.60
21.08
21.20
11.68
21.08
19.86
37
13.36
Return on assets%
9.75
9.51
8.39
8.71
11.64
9.50
11.17
9.04
8.87
6.01
12.39
9.04
9.27
78
40.54
EPS₹
151.08
148.83
138.75
160.30
186.27
188.88
212.16
246.83
252.21
254.35
41.43
6.43%
6.68%
—
5.09
EPS growth%
30.22
28.41
28.60
29.14
27.78
29.36
26.81
25.20
26.74
25.40
22.98
26.74
28.10
31
21.47
Bookvalue per sh₹
24.18
25.09
26.81
29.37
33.04
33.03
36.61
39.78
44.05
52.10
53.51
9.54%
8.37%
—
81.84
FCF per share₹
72.37
67.01
67.45
76.54
75.68
85.66
81.55
80.43
89.75
101.71
76.62
6.09%
3.62%
—
58.44
Dividend per sh₹
101.01
98.08
102.18
108.21
110.82
112.24
118.67
111.39
98.67
105.81
56.36
(0.92%)
0.42%
—
2.41
Div yield (avg)%
26.97
25.46
23.98
24.35
25.05
27.86
24.96
24.47
24.79
24.38
18.13
24.79
24.87
26
15.04
Payout ratio%
37.02
34.29
34.83
37.07
34.98
31.98
34.88
31.95
31.04
31.24
4.03
31.95
34.56
60
14.69
Shares (diluted)M
10.81
10.48
10.99
11.23
10.56
11.42
10.58
9.836
10.46
10.94
14.97
0.70%
(1.21%)
68
6.41
Buyback yield%
23.95
24.88
22.19
22.81
20.76
21.82
23.49
23.61
26.49
28.45
2.92
23.61
23.55
61
0.867
D/E ratiox
1.304
1.300
1.493
1.735
1.833
1.792
1.782
2.030
1.962
2.192
0.265
1.962
1.787
31
1,527
Enterprise value₹M
869.8
839.1
889.0
933.1
866.8
875.0
816.2
748.8
751.6
716.4
614.5
(3.74%)
(1.27%)
84
1.017
LT debt₹B
1.164
1.282
1.313
1.353
1.311
1.298
1.324
1.441
1.532
1.542
0.385
3.30%
2.92%
35
Revenue
₹2.667B
6.18%
1.00×
Cost of revenue
₹1.406B
6.17%
1.00×
Operating expenses
₹665.5M
6.66%
1.05×
Goodwill & intangibles
15.01%
Spread over hurdle
(4.31%)