5.332
Revenue₹B
4.177
4.522
4.877
5.227
5.435
5.672
6.069
6.385
6.846
7.267
5.653
5.98%
6.34%
93
12.43
Revenue growth%
12.12
9.81
6.98
7.36
5.35
7.96
8.22
7.98
7.89
8.10
4.22
7.98
7.97
86
2.14
Gross margin%
29.96
29.35
27.09
26.95
27.05
26.52
24.83
25.46
27.55
30.51
23.48
26.52
27.07
54
15.84
Operating margin%
23.30
22.01
22.85
22.46
20.36
21.71
21.66
23.92
21.96
19.53
26.52
21.71
21.98
30
28.21
Net margin%
15.70
15.21
16.25
14.24
16.63
17.89
20.06
22.02
24.56
22.59
13.62
22.02
17.26
82
30.33
P/E ratio (avg)x
54.30
61.76
64.54
69.17
81.36
83.66
87.31
97.40
105.2
112.9
34.59
97.40
82.51
17
13.83
EV/EBITx
36.53
39.31
38.37
39.13
39.32
40.39
43.77
48.74
57.38
65.33
24.81
48.74
39.85
87
10.20
FCF yield (avg)%
25.16
27.16
29.21
31.05
29.25
30.94
30.68
27.77
28.35
28.95
17.68
28.95
29.08
10
7.39
FCF margin%
22.12
21.51
23.84
25.63
25.45
25.93
23.45
26.28
25.06
27.11
2.30
25.93
25.26
67
0.855
FCF / Net incomex
2.191
2.219
2.401
2.403
2.359
2.557
2.440
2.444
2.750
3.160
0.568
2.557
2.421
37
25.91
ROIC%
3.01
4.39
1.72
2.27
0.67
0.40
0.40
0.40
0.40
0.40
23.71
0.40
0.54
35
26.08
Return on equity%
19.10
19.93
18.74
20.31
20.34
22.16
19.98
20.72
18.60
16.81
4.72
19.98
19.95
57
18.76
Return on assets%
18.37
16.28
18.65
19.42
17.66
14.75
15.73
15.45
14.22
11.98
22.96
14.75
16.01
74
21.60
EPS₹
15.76
16.92
17.94
18.94
20.82
20.12
18.26
18.98
20.87
22.63
22.22
1.68%
4.89%
—
21.85
EPS growth%
6.95
9.22
8.34
10.64
9.62
8.05
5.51
6.54
4.43
5.60
9.03
5.60
7.50
89
13.84
Bookvalue per sh₹
20.78
18.83
17.61
16.22
17.56
17.34
18.68
19.38
19.78
21.44
5.30
4.07%
(0.78%)
—
17.33
FCF per share₹
17.80
16.63
17.26
18.78
20.95
19.32
21.46
22.06
23.51
24.97
11.04
3.57%
4.85%
—
21.75
Dividend per sh₹
8.93
8.94
9.52
9.03
10.10
11.04
10.24
11.02
11.27
11.51
19.02
2.65%
2.26%
—
2.27
Div yield (avg)%
33.44
33.41
34.92
34.20
35.57
37.15
34.89
33.58
34.87
34.40
5.39
34.87
34.63
24
23.40
Payout ratio%
25.01
23.15
22.13
19.95
19.34
21.86
18.92
16.46
15.95
17.07
26.23
17.07
19.64
31
216.8
Shares (diluted)M
302.2
299.1
268.4
249.3
226.4
226.0
229.7
221.4
234.4
264.1
216.8
3.14%
(0.37%)
90
8.06
Buyback yield%
27.45
28.90
26.03
25.95
22.95
22.26
24.03
21.95
22.22
20.53
5.65
22.22
23.49
36
0.533
D/E ratiox
0.563
0.525
0.521
0.578
0.601
0.554
0.502
0.541
0.590
0.663
1.131
0.554
0.559
77
3.128
Enterprise value₹B
5.594
5.752
5.760
6.293
6.716
6.577
6.558
7.242
7.999
7.603
5.608
2.51%
2.51%
18
5.357
LT debt₹B
8.339
8.077
8.436
7.624
8.264
7.990
8.509
9.621
10.09
9.349
9.251
2.50%
1.88%
81
Revenue
₹7.267B
6.34%
1.00×
Cost of revenue
₹5.087B
6.34%
1.00×
Operating expenses
₹1.431B
6.71%
1.03×
Goodwill & intangibles
15.88%
Spread over hurdle
(9.21%)