1.576
Revenue₹B
3.391
3.647
3.896
4.198
4.474
4.648
4.957
5.244
5.458
5.866
1.673
5.56%
6.29%
64
3.22
Revenue growth%
12.55
13.37
15.85
14.80
12.18
9.76
8.10
6.59
9.41
9.72
18.63
9.41
10.97
76
13.18
Gross margin%
9.42
9.88
8.89
7.67
8.35
8.24
11.04
8.67
7.81
6.71
4.93
8.24
8.51
95
6.70
Operating margin%
23.57
26.36
28.05
26.44
25.49
27.71
28.19
28.70
30.73
31.49
20.98
28.70
27.88
41
14.56
Net margin%
6.83
7.60
10.19
9.86
8.41
9.55
12.11
9.66
8.70
11.39
26.50
9.66
9.61
65
6.112
P/E ratio (avg)x
18.82
17.87
19.59
21.30
20.59
21.44
20.80
21.11
20.01
20.65
23.24
20.80
20.62
51
18.70
EV/EBITx
31.22
35.17
33.86
33.22
37.10
34.03
37.82
34.62
33.81
38.06
34.80
34.62
34.32
56
2.86
FCF yield (avg)%
7.57
10.54
11.14
10.33
10.41
7.70
5.88
7.53
9.38
9.05
17.99
7.70
9.21
14
25.19
FCF margin%
2.28
4.93
6.38
5.87
7.04
7.11
8.22
9.66
7.16
8.53
29.02
8.22
7.08
95
0.409
FCF / Net incomex
1.563
1.368
1.417
1.427
1.312
1.434
1.453
1.424
1.568
1.595
1.080
1.453
1.430
89
15.15
ROIC%
16.77
14.03
14.19
15.09
15.91
15.35
16.89
16.93
15.10
17.83
25.91
16.89
15.63
94
21.37
Return on equity%
14.56
13.59
10.97
13.03
11.37
10.76
7.96
9.68
12.09
15.00
8.28
10.76
11.73
69
13.66
Return on assets%
24.94
25.40
24.48
24.01
22.88
24.59
24.41
24.17
25.85
26.16
22.75
24.59
24.53
36
15.07
EPS₹
17.10
18.52
17.04
18.49
19.88
18.21
18.73
19.25
20.78
19.83
15.41
(0.05%)
2.64%
—
26.17
EPS growth%
2.78
2.06
2.02
4.86
6.90
6.26
8.49
6.99
8.81
9.90
18.75
8.49
6.58
90
12.48
Bookvalue per sh₹
8.40
9.40
9.63
9.50
9.22
9.29
9.14
9.65
10.30
11.41
14.70
4.36%
2.41%
—
7.10
FCF per share₹
7.08
7.54
8.49
9.24
9.94
9.65
10.69
10.43
10.83
12.03
5.82
3.87%
4.34%
—
12.44
Dividend per sh₹
7.50
7.51
6.56
6.25
6.48
5.60
5.35
4.94
4.84
4.79
11.46
(5.87%)
(4.48%)
—
28.48
Div yield (avg)%
24.98
25.93
28.41
26.17
29.15
31.64
29.02
28.45
25.62
25.67
6.04
28.45
27.29
7
16.59
Payout ratio%
16.95
17.29
20.03
21.97
19.44
17.71
15.39
17.33
16.91
15.09
7.46
16.91
17.31
26
110.3
Shares (diluted)M
149.6
163.6
171.3
188.2
181.0
180.7
169.8
190.6
213.2
234.1
104.3
5.27%
5.93%
40
2.97
Buyback yield%
24.59
22.08
22.96
24.25
24.38
23.77
25.43
26.36
23.81
25.66
3.48
25.43
24.32
84
1.762
D/E ratiox
0.422
0.444
0.462
0.420
0.401
0.432
0.428
0.457
0.438
0.460
1.664
0.438
0.435
82
0.617
Enterprise value₹B
3.553
4.211
4.824
4.726
5.271
5.128
5.140
5.651
6.394
7.341
1.958
6.85%
8.92%
35
1.576
LT debt₹B
0.475
0.429
0.375
0.417
0.442
0.453
0.450
0.443
0.490
0.459
1.172
0.76%
(0.73%)
91
Revenue
₹5.866B
6.29%
1.00×
Cost of revenue
₹2.747B
6.50%
1.02×
Operating expenses
₹1.106B
6.16%
0.99×
Cash and investments
18.19%
Spread over hurdle
17.59%