79.12
Revenue₹B
72.00
75.76
79.48
84.00
88.00
93.41
95.79
99.89
105.7
107.4
85.20
4.07%
4.68%
10
4.15
Revenue growth%
14.28
13.72
13.70
16.37
16.51
13.80
14.43
11.66
13.00
10.86
18.21
13.00
13.76
15
21.83
Gross margin%
12.04
12.89
11.61
10.39
8.57
8.51
9.35
8.49
10.64
7.67
20.07
8.51
9.87
81
11.03
Operating margin%
17.99
17.88
19.50
17.06
15.48
15.31
16.19
19.03
18.10
19.02
14.15
18.10
17.94
88
27.11
Net margin%
22.11
21.60
19.09
20.86
22.88
25.60
23.25
24.23
24.51
24.90
18.10
24.51
23.06
61
24.50
P/E ratio (avg)x
11.74
12.84
13.66
13.47
14.74
15.11
15.61
17.36
19.77
21.19
11.98
17.36
14.93
7
27.39
EV/EBITx
30.58
32.30
29.53
28.83
28.59
31.02
27.44
24.37
21.87
21.40
29.55
24.37
28.71
50
14.62
FCF yield (avg)%
22.50
21.28
18.87
18.79
20.13
21.98
21.33
18.78
17.82
18.55
28.71
18.78
19.50
82
20.19
FCF margin%
16.67
18.10
15.78
15.94
18.26
19.40
19.45
19.28
19.77
18.75
23.80
19.40
18.51
19
0.736
FCF / Net incomex
0.823
0.915
1.027
1.056
1.151
1.180
1.310
1.433
1.320
1.377
0.141
1.320
1.166
65
19.55
ROIC%
15.06
16.93
18.09
19.66
17.60
18.41
20.52
20.39
22.33
23.40
16.16
20.52
19.04
35
11.72
Return on equity%
29.49
29.87
30.80
28.63
31.40
29.15
29.93
31.38
31.44
28.89
2.38
29.93
29.90
72
20.15
Return on assets%
11.62
12.02
14.59
14.54
15.37
18.36
18.30
21.21
23.70
24.40
4.57
21.21
16.84
54
661.96
EPS₹
1,023
1,022
1,137
1,222
1,367
1,502
1,474
1,509
1,479
1,647
689.39
3.81%
6.04%
—
20.86
EPS growth%
19.91
19.54
21.16
20.25
21.39
23.50
21.56
18.82
21.72
20.60
14.03
21.56
20.88
26
593.34
Bookvalue per sh₹
423.17
407.41
414.22
480.77
548.47
583.02
618.93
630.62
721.04
810.57
321.90
8.13%
6.04%
—
437.95
FCF per share₹
335.32
384.62
436.65
486.13
514.45
587.10
575.94
632.21
665.88
723.63
122.86
7.06%
8.97%
—
657.07
Dividend per sh₹
164.83
186.32
203.21
205.09
232.80
223.41
205.72
203.67
228.10
253.30
498.53
1.70%
4.02%
—
6.61
Div yield (avg)%
19.04
16.82
16.72
15.82
14.22
13.66
14.21
15.62
14.44
14.44
4.81
14.44
15.03
7
28.15
Payout ratio%
0.81
0.40
0.40
0.40
2.00
3.19
4.75
5.77
4.49
4.31
17.23
4.49
2.59
73
64.18
Shares (diluted)M
84.45
82.00
88.16
90.46
104.9
107.8
110.7
110.1
129.0
134.9
60.72
5.15%
6.43%
39
21.19
Buyback yield%
13.20
15.57
16.59
16.00
15.58
15.76
16.15
17.66
15.30
16.16
12.99
16.15
15.88
82
1.119
D/E ratiox
2.420
2.396
2.586
2.832
3.104
3.566
3.622
4.116
4.565
4.535
1.025
4.116
3.335
73
68.16
Enterprise value₹B
121.8
130.3
143.9
142.6
159.5
162.7
160.9
184.4
213.6
237.1
12.67
8.24%
8.81%
48
5.893
LT debt₹B
15.64
16.27
18.12
18.63
18.86
21.05
19.70
21.67
21.37
22.97
3.521
4.02%
4.69%
72
Revenue
₹107.4B
4.68%
1.00×
Cost of revenue
₹75.18B
4.68%
1.00×
Operating expenses
₹20.38B
5.53%
1.08×
Spread over hurdle
(6.46%)