3.017
Revenue₹B
1.276
1.409
1.547
1.647
1.754
1.941
2.127
2.337
2.525
2.754
3.310
9.44%
9.13%
86
19.46
Revenue growth%
21.04
23.09
21.23
18.65
21.27
24.13
22.90
20.89
19.44
18.32
8.24
20.89
21.13
93
26.03
Gross margin%
9.19
7.19
8.53
8.23
6.82
7.39
4.44
1.47
0.83
0.40
3.38
1.47
7.00
91
10.39
Operating margin%
27.16
27.82
30.33
28.69
30.53
30.31
32.67
30.17
31.92
29.83
21.47
30.31
30.24
13
15.67
Net margin%
26.70
24.12
25.48
23.71
23.39
24.97
25.61
24.85
27.20
26.66
28.88
25.61
25.22
37
20.05
P/E ratio (avg)x
16.40
17.99
19.97
19.66
22.99
22.26
22.46
24.06
27.50
28.65
7.320
24.06
22.36
23
15.82
EV/EBITx
26.87
29.96
32.32
35.19
39.04
43.05
40.76
37.09
39.96
36.63
29.97
39.96
36.86
69
13.91
FCF yield (avg)%
13.86
13.46
13.41
15.39
14.27
11.63
10.44
9.92
10.86
13.17
19.19
10.86
13.29
32
14.33
FCF margin%
12.30
15.05
16.29
18.44
19.09
21.54
19.81
18.57
21.22
23.35
8.32
21.22
18.83
72
1.192
FCF / Net incomex
0.122
0.137
0.132
0.137
0.153
0.162
0.159
0.156
0.166
0.151
0.387
0.159
0.152
35
20.13
ROIC%
6.73
9.61
7.02
6.76
8.49
8.81
5.81
3.04
5.74
7.52
24.80
5.81
6.89
91
6.46
Return on equity%
24.82
27.70
28.61
27.44
29.51
29.00
31.48
31.77
30.41
32.20
3.71
31.48
29.26
60
18.95
Return on assets%
0.40
0.40
0.90
0.40
0.40
0.40
0.40
0.40
0.40
2.66
24.39
0.40
0.40
19
64.66
EPS₹
63.82
75.14
85.55
102.52
122.01
125.09
132.56
158.53
179.75
190.21
66.68
9.29%
11.91%
—
29.55
EPS growth%
3.73
5.11
6.49
9.13
10.11
12.91
10.49
7.82
6.15
6.43
17.51
7.82
7.16
51
12.62
Bookvalue per sh₹
15.00
16.38
15.35
15.39
14.53
16.59
16.30
18.89
21.44
22.67
50.99
9.30%
5.11%
—
19.21
FCF per share₹
17.03
16.30
15.49
13.92
14.20
12.90
13.39
13.89
12.31
13.28
9.03
(1.32%)
(2.37%)
—
58.72
Dividend per sh₹
45.73
44.02
47.24
49.97
46.97
50.44
44.18
46.15
40.29
35.69
20.81
(5.35%)
(2.80%)
—
26.49
Div yield (avg)%
13.39
11.53
13.62
14.89
15.63
13.11
15.15
15.03
16.48
13.94
3.23
15.03
14.42
16
4.90
Payout ratio%
21.68
18.87
17.77
18.16
17.73
15.28
17.10
20.06
19.32
20.50
28.39
19.32
18.51
77
23.63
Shares (diluted)M
36.09
36.03
35.52
34.13
39.08
45.52
49.54
56.16
57.62
62.44
23.12
9.83%
7.49%
43
3.65
Buyback yield%
5.65
7.04
6.88
7.98
5.09
4.85
2.91
0.95
2.51
3.67
4.96
2.91
4.97
32
0.201
D/E ratiox
1.037
0.955
0.945
0.964
1.074
1.001
0.989
0.901
0.868
0.928
1.312
0.928
0.959
12
0.841
Enterprise value₹B
2.708
3.052
3.117
3.236
3.333
3.121
3.251
3.217
3.127
3.398
1.562
0.39%
2.45%
27
2.750
LT debt₹B
3.695
4.449
4.609
5.308
6.293
7.145
8.066
7.989
8.005
9.153
2.407
7.78%
11.41%
90
Revenue
₹2.754B
9.13%
1.00×
Cost of revenue
₹1.682B
9.45%
1.03×
Operating expenses
₹360.9M
8.34%
0.93×
Cash and investments
18.52%
Spread over hurdle
(10.76%)