14.27
Revenue₹B
6.261
6.648
7.171
7.890
8.577
9.206
9.934
10.50
11.26
12.02
15.72
6.98%
7.68%
42
13.63
Revenue growth%
14.61
17.18
18.09
18.00
20.27
19.53
21.11
23.65
21.22
18.27
17.42
21.11
18.90
33
19.67
Gross margin%
18.58
16.07
18.25
19.13
16.29
18.02
20.70
19.36
17.64
20.36
27.74
19.36
18.42
94
4.40
Operating margin%
16.56
15.83
15.54
17.00
14.44
14.95
13.30
11.93
13.17
11.37
19.12
13.17
14.69
69
16.50
Net margin%
22.93
23.81
23.67
21.22
19.90
17.19
18.22
18.95
19.45
17.52
2.04
18.22
19.67
73
30.63
P/E ratio (avg)x
43.52
46.20
49.46
49.26
48.57
54.98
57.00
51.97
54.90
58.47
10.48
54.98
50.72
46
11.58
EV/EBITx
23.04
20.22
20.71
22.35
21.69
19.69
18.20
19.59
21.68
20.87
12.10
19.69
20.79
69
21.60
FCF yield (avg)%
23.68
23.76
26.21
27.80
25.78
24.18
22.34
23.06
23.56
21.89
23.90
23.06
23.72
56
18.32
FCF margin%
18.66
19.81
21.79
21.10
20.75
23.11
21.64
19.98
17.78
18.25
4.00
19.98
20.37
46
0.643
FCF / Net incomex
0.510
0.578
0.611
0.669
0.667
0.704
0.754
0.881
0.943
0.989
0.138
0.881
0.687
38
28.21
ROIC%
33.95
35.34
32.66
34.00
31.81
30.24
31.13
28.87
27.57
30.24
3.34
30.24
31.47
84
2.45
Return on equity%
13.00
13.44
10.95
9.25
10.14
11.02
12.09
10.12
8.67
10.67
3.14
10.67
10.81
36
25.30
Return on assets%
5.79
8.17
8.24
5.24
8.03
6.37
3.42
2.23
0.94
0.40
15.73
2.23
5.52
19
73.98
EPS₹
31.39
32.10
30.58
30.84
26.58
23.86
23.46
21.12
20.38
18.34
81.03
(7.15%)
(4.37%)
—
2.20
EPS growth%
5.76
3.59
1.14
0.40
1.43
2.85
3.93
4.23
3.91
3.37
2.76
3.91
3.48
72
146.63
Bookvalue per sh₹
115.78
119.17
131.45
120.54
112.49
114.04
110.33
117.87
116.79
128.46
117.73
2.69%
2.06%
—
122.47
FCF per share₹
97.05
95.06
84.07
81.40
74.85
72.91
62.86
64.11
59.53
63.10
99.26
(3.36%)
(3.39%)
—
88.17
Dividend per sh₹
157.89
167.35
188.85
189.41
183.64
207.40
215.08
197.63
213.93
233.45
137.34
4.92%
4.10%
—
17.69
Div yield (avg)%
13.75
13.68
16.33
14.23
12.50
11.65
9.50
10.69
7.90
10.44
24.18
10.44
12.07
89
28.55
Payout ratio%
21.09
23.74
23.88
26.43
29.31
26.91
28.92
28.58
31.26
34.02
29.85
28.92
27.75
66
41.12
Shares (diluted)M
65.09
77.23
89.57
100.4
108.6
107.0
105.3
113.2
116.2
127.4
41.17
3.25%
7.59%
23
18.11
Buyback yield%
27.28
30.12
29.26
31.97
30.99
30.71
29.50
30.05
32.89
33.50
25.93
30.71
30.41
11
1.447
D/E ratiox
0.118
0.122
0.117
0.125
0.135
0.151
0.162
0.158
0.175
0.160
0.754
0.160
0.143
63
7.619
Enterprise value₹B
12.42
14.14
16.58
17.16
18.36
19.88
22.46
25.54
24.38
23.27
3.165
4.85%
7.98%
76
15.21
LT debt₹B
2.274
2.314
2.781
3.089
3.681
4.326
5.084
6.142
7.103
8.414
4.577
17.98%
15.95%
15
Revenue
₹12.02B
7.68%
1.00×
Cost of revenue
₹7.242B
7.46%
0.98×
Operating expenses
₹2.353B
7.66%
1.00×
Goodwill & intangibles
17.11%
Cash and investments
16.64%
Spread over hurdle
(5.32%)