65.40
Revenue₹B
137.5
142.3
146.5
147.6
153.7
154.7
156.7
156.0
159.8
166.5
70.06
1.61%
2.06%
46
8.43
Revenue growth%
28.87
31.36
33.31
33.69
34.36
36.56
37.09
35.09
34.52
32.98
27.98
35.09
34.03
23
6.19
Gross margin%
16.30
18.62
17.82
15.72
15.58
14.96
13.54
15.90
16.12
18.54
25.34
15.90
16.01
69
18.61
Operating margin%
8.45
5.86
8.10
10.74
12.73
15.06
12.89
15.07
14.38
17.19
20.00
15.06
12.81
38
2.03
Net margin%
19.56
17.54
18.65
16.35
15.68
17.42
17.42
18.77
18.17
16.54
13.63
17.42
17.48
19
15.63
P/E ratio (avg)x
14.90
14.82
16.70
15.85
15.21
14.87
16.69
17.49
17.80
18.00
26.17
17.49
16.27
22
28.50
EV/EBITx
25.30
24.45
25.98
24.85
24.34
22.20
23.60
21.89
20.19
21.62
34.42
21.89
23.97
22
23.35
FCF yield (avg)%
16.53
17.60
17.00
19.16
18.13
19.60
19.80
21.28
20.88
18.15
27.93
19.80
18.66
5
27.70
FCF margin%
8.64
8.11
8.14
5.30
4.25
6.69
5.29
3.16
3.67
4.04
24.55
4.04
5.29
55
0.320
FCF / Net incomex
2.000
2.112
2.093
2.368
2.671
2.623
2.662
2.926
3.000
2.973
1.338
2.926
2.642
25
22.48
ROIC%
3.67
4.68
7.00
8.60
8.61
9.17
6.34
4.09
3.49
2.68
12.51
4.09
5.51
91
14.93
Return on equity%
13.65
16.00
17.27
19.11
19.39
20.00
20.47
23.09
25.60
28.29
5.40
23.09
19.69
61
6.08
Return on assets%
5.66
6.64
6.58
5.29
6.32
7.59
9.99
8.34
8.27
6.23
28.88
8.27
6.61
37
152.05
EPS₹
155.57
142.84
132.89
143.76
146.88
136.82
142.77
148.57
144.33
132.32
166.87
(2.07%)
(1.29%)
—
18.37
EPS growth%
6.44
6.43
5.14
5.11
3.12
3.96
5.73
5.27
4.11
4.98
11.56
4.98
5.12
59
173.82
Bookvalue per sh₹
168.99
163.67
184.62
193.35
211.37
233.72
263.80
292.42
338.27
333.42
186.84
9.54%
6.29%
—
105.37
FCF per share₹
70.64
73.77
78.74
81.55
85.65
94.04
93.59
109.10
123.99
134.23
154.06
9.40%
7.71%
—
176.86
Dividend per sh₹
182.34
176.77
189.31
210.81
247.63
262.29
294.82
329.89
367.18
359.45
150.82
7.74%
6.88%
—
9.20
Div yield (avg)%
5.88
7.39
6.68
6.99
5.02
4.08
6.16
5.92
7.07
7.68
19.20
6.16
6.42
85
24.94
Payout ratio%
12.40
15.30
15.94
18.53
18.77
18.40
19.09
17.92
19.35
19.46
21.74
19.09
18.47
21
281.0
Shares (diluted)M
440.5
409.7
378.6
375.1
362.8
367.4
351.7
381.7
375.4
427.0
272.0
3.31%
0.64%
59
28.34
Buyback yield%
6.80
9.61
9.11
12.07
9.44
9.46
9.30
9.47
8.53
9.88
13.79
9.46
9.45
85
0.775
D/E ratiox
0.693
0.626
0.627
0.699
0.746
0.757
0.732
0.690
0.680
0.660
1.254
0.690
0.691
41
58.46
Enterprise value₹B
141.7
141.3
162.2
173.7
162.4
158.3
183.6
212.7
221.3
239.7
106.9
8.09%
5.69%
63
106.5
LT debt₹B
15.38
16.03
16.72
15.23
15.98
16.44
14.54
15.01
15.09
16.65
35.53
0.83%
(0.11%)
75
Revenue
₹166.5B
2.06%
1.00×
Cost of revenue
₹116.6B
2.06%
1.00×
Operating expenses
₹27.32B
1.78%
0.97×
Property and equipment
20.28%
Cash and investments
16.58%
Spread over hurdle
13.92%