1.641
Revenue₹B
5.856
6.029
6.109
6.157
6.174
6.349
6.474
6.695
6.863
6.800
1.778
1.95%
1.47%
69
27.90
Revenue growth%
25.14
27.86
28.19
28.67
29.91
27.47
24.80
27.28
26.95
28.96
4.46
27.28
27.66
46
16.70
Gross margin%
11.64
13.78
14.84
14.70
15.02
14.63
14.59
11.78
11.46
10.30
14.63
11.78
14.19
32
10.12
Operating margin%
17.21
17.97
16.64
18.26
20.27
23.01
24.70
23.68
21.50
22.42
2.66
23.01
20.89
29
13.17
Net margin%
16.11
18.23
15.74
16.96
17.16
14.57
11.58
10.97
12.02
13.13
6.85
12.02
15.16
23
26.87
P/E ratio (avg)x
41.34
38.12
38.73
36.53
38.29
42.11
47.59
53.14
52.02
59.36
29.18
52.02
41.72
64
34.31
EV/EBITx
9.709
10.61
10.84
9.557
9.434
9.124
8.276
7.258
7.739
8.141
6.352
8.141
9.279
29
14.37
FCF yield (avg)%
24.90
23.98
22.21
21.92
23.17
21.81
20.69
18.29
20.45
21.09
9.58
20.69
21.86
62
23.94
FCF margin%
6.68
7.99
5.24
8.12
10.99
10.33
10.30
7.37
4.85
2.11
9.65
7.37
7.68
87
0.485
FCF / Net incomex
3.229
3.371
3.849
4.077
4.591
4.702
4.621
5.182
6.067
6.609
0.489
5.182
4.606
7
12.10
ROIC%
12.69
15.34
13.94
13.47
13.68
16.28
13.32
12.75
14.37
15.62
17.78
14.37
13.81
82
25.25
Return on equity%
23.37
26.09
25.91
22.99
20.14
18.28
15.33
15.85
13.08
10.86
27.25
15.33
19.21
85
7.57
Return on assets%
22.72
21.08
20.30
18.43
16.48
15.56
12.76
10.20
10.58
13.46
26.20
12.76
16.02
59
4.24
EPS₹
10.02
10.71
11.16
11.02
11.13
12.76
12.95
14.90
15.62
16.17
4.71
7.76%
5.29%
—
26.57
EPS growth%
18.98
17.67
18.20
15.41
16.84
17.62
20.34
19.00
18.35
19.86
23.07
19.00
18.27
40
17.68
Bookvalue per sh₹
21.67
23.67
22.59
22.44
20.39
18.09
16.76
16.89
17.11
17.26
12.96
(3.27%)
(2.00%)
—
20.61
FCF per share₹
13.14
13.76
15.35
14.31
15.01
13.48
13.14
12.29
11.41
12.06
6.51
(4.27%)
(0.35%)
—
10.71
Dividend per sh₹
5.74
5.74
6.43
6.90
6.95
7.41
7.00
6.45
6.67
7.17
15.39
0.64%
3.56%
—
16.73
Div yield (avg)%
22.38
21.54
24.45
27.35
29.80
30.45
32.89
32.11
30.45
32.56
14.97
32.11
30.12
85
24.88
Payout ratio%
27.44
25.67
24.00
25.33
27.74
30.40
31.22
32.40
29.73
28.75
21.71
30.40
28.25
12
123.3
Shares (diluted)M
144.9
153.4
175.6
199.1
228.9
244.5
228.7
231.7
265.5
265.8
126.0
3.04%
6.21%
65
3.56
Buyback yield%
28.07
28.36
27.83
28.55
28.41
30.60
30.73
32.16
32.98
30.52
27.85
30.73
29.53
65
0.230
D/E ratiox
0.682
0.717
0.638
0.656
0.619
0.641
0.638
0.658
0.688
0.669
0.388
0.658
0.657
20
1.831
Enterprise value₹B
2.103
2.320
2.242
2.107
2.084
2.261
2.108
2.056
2.329
2.613
4.827
4.63%
1.36%
40
1.730
LT debt₹B
1.269
1.112
1.081
1.016
0.893
0.918
0.819
0.773
0.731
0.644
2.261
(6.33%)
(5.97%)
44
Revenue
₹6.800B
1.47%
1.00×
Cost of revenue
₹4.553B
1.41%
0.99×
Operating expenses
₹1.395B
1.80%
1.03×
Goodwill & intangibles
22.69%
Spread over hurdle
(10.81%)