1.555
Revenue₹B
1.591
1.642
1.716
1.744
1.775
1.848
1.928
1.958
2.003
2.035
1.718
2.77%
2.90%
16
25.81
Revenue growth%
15.09
17.05
15.26
15.26
13.15
14.24
12.52
12.90
9.94
11.79
18.71
12.52
13.70
26
23.74
Gross margin%
17.76
15.04
17.54
20.42
23.00
24.57
24.85
24.49
26.11
25.02
27.74
24.85
23.75
49
7.60
Operating margin%
11.83
11.57
14.49
16.35
16.46
14.36
11.93
12.26
12.82
10.25
11.01
12.26
12.54
75
6.40
Net margin%
34.31
36.84
38.15
35.31
36.97
37.85
38.28
40.17
41.68
42.19
26.64
40.17
38.00
63
33.92
P/E ratio (avg)x
36.29
33.73
36.40
37.29
34.69
35.90
35.63
37.07
35.13
36.71
15.09
35.90
36.10
40
12.42
EV/EBITx
45.01
46.33
51.01
53.16
60.72
58.28
63.61
64.76
73.53
77.76
19.45
64.76
59.50
87
18.30
FCF yield (avg)%
3.00
2.25
0.40
0.40
0.40
0.40
0.44
0.40
1.30
3.29
12.38
0.44
0.42
85
12.18
FCF margin%
15.00
14.35
14.82
15.90
15.35
16.86
14.91
17.04
14.78
11.83
7.62
14.91
14.95
95
1.231
FCF / Net incomex
0.385
0.345
0.311
0.341
0.302
0.266
0.255
0.241
0.251
0.241
1.245
0.251
0.284
63
4.74
ROIC%
13.93
13.14
11.89
11.87
10.39
8.03
10.99
10.60
13.47
14.06
22.00
10.99
11.88
50
18.70
Return on equity%
18.18
15.51
15.87
13.30
13.69
15.40
17.86
16.23
14.55
16.36
26.02
16.23
15.69
11
19.14
Return on assets%
19.92
20.15
17.30
14.57
12.80
13.32
10.58
9.70
10.42
8.87
11.60
10.42
13.06
11
60.77
EPS₹
32.08
34.56
33.06
34.32
35.19
32.52
34.53
36.94
36.76
35.68
64.42
0.28%
1.64%
—
10.86
EPS growth%
5.39
8.29
6.42
6.83
4.86
4.69
5.06
4.40
2.08
0.40
7.49
4.40
4.96
28
70.63
Bookvalue per sh₹
20.16
22.52
21.72
20.78
21.98
22.94
22.62
25.20
28.88
30.69
19.70
6.90%
4.45%
—
82.12
FCF per share₹
81.67
72.04
62.89
64.28
67.60
69.34
66.71
59.33
58.68
65.14
18.26
(0.74%)
(2.80%)
—
88.96
Dividend per sh₹
132.06
156.22
185.27
191.44
210.39
241.02
289.68
283.92
292.96
326.46
77.86
9.18%
11.56%
—
26.07
Div yield (avg)%
0.40
0.40
0.40
0.40
1.01
2.95
4.55
4.70
4.09
2.89
4.87
4.09
1.95
37
8.73
Payout ratio%
11.44
8.57
9.17
6.58
8.32
10.99
12.66
10.65
8.80
9.85
8.86
10.65
9.51
84
17.37
Shares (diluted)M
25.54
25.39
24.86
29.37
33.91
40.18
45.73
49.54
48.49
56.31
17.64
10.68%
8.32%
7
9.43
Buyback yield%
25.60
27.89
29.50
27.65
28.69
26.47
24.63
25.79
25.10
26.53
9.70
25.79
26.50
17
1.122
D/E ratiox
0.680
0.692
0.739
0.833
0.881
0.871
0.798
0.816
0.746
0.749
1.788
0.798
0.773
50
1.389
Enterprise value₹B
0.760
0.705
0.752
0.728
0.806
0.733
0.759
0.840
0.918
0.900
2.000
2.23%
2.56%
11
1.830
LT debt₹B
0.932
0.904
0.962
1.086
1.059
0.978
0.989
0.960
1.008
1.062
1.507
0.04%
2.02%
39
Revenue
₹2.035B
2.90%
1.00×
Cost of revenue
₹1.157B
2.69%
0.98×
Operating expenses
₹457.4M
2.84%
0.99×
Goodwill & intangibles
19.96%
Cash and investments
17.86%
Spread over hurdle
12.57%