3.657
Revenue₹B
7.242
7.628
8.045
8.257
8.422
8.583
8.706
9.222
9.531
9.794
3.998
3.06%
3.37%
71
9.52
Revenue growth%
10.72
11.19
12.74
15.40
12.45
15.35
16.61
19.41
17.06
17.57
12.61
17.06
15.38
80
8.03
Gross margin%
29.66
29.65
28.29
26.42
26.18
28.00
28.68
30.99
29.09
27.87
23.92
28.68
28.49
72
7.28
Operating margin%
17.31
17.25
17.94
16.32
18.61
21.30
19.67
22.00
22.53
22.98
19.22
22.00
19.14
50
20.22
Net margin%
0.40
1.09
2.39
5.30
3.89
2.44
4.85
3.10
5.90
7.77
6.47
4.85
3.49
32
11.45
P/E ratio (avg)x
25.70
25.17
25.79
23.89
25.52
25.36
22.97
23.13
22.35
23.12
14.66
23.12
24.53
79
31.35
EV/EBITx
21.37
22.56
25.53
29.75
31.13
34.42
35.49
36.16
34.12
39.45
11.20
35.49
32.63
85
14.50
FCF yield (avg)%
0.40
1.14
0.95
0.68
0.40
0.40
0.40
0.40
1.36
3.88
11.39
0.40
0.54
50
7.13
FCF margin%
21.75
20.07
20.98
21.40
21.46
22.72
22.76
21.98
23.76
26.17
19.56
22.76
21.86
38
0.694
FCF / Net incomex
0.307
0.350
0.374
0.447
0.497
0.581
0.617
0.627
0.654
0.728
1.559
0.627
0.539
6
3.30
ROIC%
0.64
0.40
0.40
0.40
0.77
1.67
0.40
0.40
2.25
3.77
13.32
1.67
0.52
66
19.41
Return on equity%
11.72
12.92
14.85
12.60
11.01
9.51
8.87
8.74
10.79
13.35
26.15
9.51
11.36
6
17.00
Return on assets%
3.04
1.43
2.39
1.20
0.40
3.11
5.48
6.86
9.40
12.36
3.74
6.86
3.07
68
42.02
EPS₹
31.70
35.83
33.44
37.85
35.27
35.98
41.22
42.85
44.16
45.67
45.47
5.30%
3.00%
—
18.37
EPS growth%
24.59
23.63
26.15
25.27
26.58
27.74
26.99
28.84
31.24
32.99
29.27
28.84
26.79
81
9.25
Bookvalue per sh₹
31.13
31.93
33.81
32.57
33.45
35.78
34.77
38.38
43.84
43.62
22.68
5.45%
4.23%
—
10.90
FCF per share₹
48.09
53.03
48.36
50.92
56.02
52.46
49.35
48.63
49.23
45.78
40.76
(3.96%)
(0.34%)
—
35.05
Dividend per sh₹
27.86
30.56
32.23
28.17
28.64
31.12
29.01
28.41
25.80
23.09
31.82
(4.22%)
(2.16%)
—
3.90
Div yield (avg)%
26.91
26.91
24.82
25.83
27.81
26.69
28.23
29.44
28.28
25.88
14.91
28.23
26.91
88
21.89
Payout ratio%
27.59
25.67
24.42
21.98
23.02
22.58
20.65
23.65
24.45
26.04
7.48
23.65
24.03
92
98.43
Shares (diluted)M
89.33
85.38
73.78
70.05
73.65
69.98
64.54
68.90
61.73
63.27
94.69
(2.99%)
(3.52%)
16
27.77
Buyback yield%
18.91
19.40
16.52
13.80
16.60
18.98
18.38
21.33
20.15
21.25
2.13
20.15
18.94
6
0.219
D/E ratiox
1.008
1.157
1.240
1.191
1.425
1.578
1.513
1.665
1.944
2.086
0.965
1.665
1.469
67
6.303
Enterprise value₹B
2.436
2.209
2.260
2.198
2.059
2.244
2.318
2.267
2.031
2.103
6.278
0.42%
(0.56%)
25
4.749
LT debt₹B
5.145
5.129
5.052
5.897
6.293
7.384
7.142
7.181
7.257
6.819
3.280
1.62%
4.20%
48
Revenue
₹9.794B
3.37%
1.00×
Cost of revenue
₹6.695B
3.13%
0.98×
Operating expenses
₹2.006B
3.79%
1.04×
Goodwill & intangibles
19.97%
Spread over hurdle
(4.25%)