1.365
Revenue₹B
3.566
3.869
4.143
4.458
4.733
5.134
5.473
5.961
6.300
6.617
1.455
6.93%
7.32%
46
18.98
Revenue growth%
7.02
9.32
7.13
6.33
6.98
8.43
11.00
13.19
13.96
16.58
24.25
13.19
8.87
28
24.86
Gross margin%
22.91
22.99
25.67
26.10
27.46
26.03
28.07
27.33
28.42
27.29
26.28
27.33
26.69
84
11.82
Operating margin%
30.85
31.23
31.34
32.43
30.81
30.68
30.74
28.61
31.43
34.03
28.65
30.74
31.04
69
22.39
Net margin%
25.68
27.40
25.43
22.49
22.05
24.64
27.50
27.93
30.67
29.76
10.73
27.93
26.54
49
7.672
P/E ratio (avg)x
22.45
26.03
25.53
27.50
27.32
26.27
29.21
34.32
34.74
36.25
6.281
34.32
27.41
23
34.89
EV/EBITx
12.19
13.54
13.86
13.58
14.65
14.70
14.51
16.93
19.07
22.37
37.19
16.93
14.58
59
24.43
FCF yield (avg)%
18.48
16.10
13.82
11.08
13.75
11.19
9.10
9.52
7.76
6.41
4.57
9.10
11.14
10
17.43
FCF margin%
22.30
23.34
20.44
20.16
18.89
18.49
15.66
17.46
19.68
19.57
4.08
18.49
19.62
45
1.061
FCF / Net incomex
0.786
0.739
0.791
0.689
0.757
0.781
0.817
0.825
0.828
0.785
0.322
0.817
0.786
13
14.36
ROIC%
28.91
29.35
29.63
29.65
27.33
26.24
28.20
29.66
31.28
34.04
24.91
29.66
29.49
88
12.44
Return on equity%
23.92
21.91
24.49
21.73
20.67
18.47
19.63
19.02
21.76
24.49
24.14
19.63
21.74
64
24.51
Return on assets%
22.54
21.74
21.99
20.24
21.09
18.11
19.45
17.79
16.87
15.30
23.96
17.79
19.85
89
73.97
EPS₹
64.77
75.10
69.62
80.46
88.75
97.36
109.59
112.07
103.62
106.60
80.58
3.73%
6.64%
—
13.82
EPS growth%
35.40
37.77
38.45
35.45
37.31
36.65
33.93
33.83
31.44
31.99
7.27
33.83
35.43
48
177.04
Bookvalue per sh₹
127.73
135.07
129.17
126.75
121.37
111.95
114.99
101.76
101.10
107.84
31.36
(2.34%)
(1.82%)
—
28.54
FCF per share₹
184.08
203.74
228.62
260.26
264.51
269.53
294.38
309.23
287.80
313.89
79.07
3.48%
5.01%
—
176.97
Dividend per sh₹
108.72
125.31
150.04
147.97
144.52
145.43
156.18
183.39
196.33
230.60
75.76
9.80%
9.33%
—
17.33
Div yield (avg)%
17.62
18.93
20.61
22.33
19.76
22.01
24.68
24.97
26.75
25.48
26.81
24.97
22.17
23
12.91
Payout ratio%
17.01
17.33
17.83
19.21
18.73
16.55
17.16
20.05
20.71
20.25
29.34
20.05
18.28
78
33.61
Shares (diluted)M
20.82
20.57
21.59
18.49
16.69
14.93
14.49
15.55
16.10
15.40
33.59
(1.59%)
(3.99%)
65
28.95
Buyback yield%
13.36
14.79
14.30
14.21
17.09
18.23
17.61
19.19
22.05
24.60
22.39
19.19
17.35
40
1.418
D/E ratiox
2.374
2.335
2.728
2.749
2.982
2.856
3.355
3.569
3.630
3.798
0.598
3.569
2.919
7
3.313
Enterprise value₹B
2.797
3.218
3.506
3.448
3.225
3.733
3.858
3.995
4.221
3.986
5.738
4.33%
3.46%
47
5.719
LT debt₹B
0.821
0.881
0.981
0.937
1.034
0.989
1.154
1.269
1.292
1.501
0.699
7.74%
7.08%
63
Revenue
₹6.617B
7.32%
1.00×
Cost of revenue
₹3.332B
7.77%
1.04×
Operating expenses
₹1.153B
6.27%
0.91×
Property and equipment
17.26%
Spread over hurdle
(4.42%)