84.69
Revenue₹B
68.67
72.59
76.18
78.44
82.89
88.07
90.89
96.54
102.6
107.9
90.76
5.42%
5.04%
83
20.10
Revenue growth%
11.14
13.12
10.67
12.13
9.19
10.59
11.09
11.58
11.99
14.20
23.15
11.58
11.36
75
8.12
Gross margin%
5.19
2.79
5.17
7.60
9.81
11.08
11.31
13.66
13.70
12.90
11.13
12.90
10.45
33
11.13
Operating margin%
6.01
5.79
3.38
0.93
0.40
0.40
2.95
4.45
3.06
5.71
11.30
3.06
3.22
54
13.70
Net margin%
27.99
28.97
30.77
30.28
30.16
28.74
29.02
31.69
30.01
29.61
9.91
29.61
29.81
37
19.65
P/E ratio (avg)x
27.59
29.54
31.61
36.26
41.46
40.29
43.13
42.90
41.68
48.13
28.78
42.90
40.87
48
33.83
EV/EBITx
32.40
31.65
34.00
32.69
32.02
34.62
32.09
32.09
33.35
33.54
14.88
33.35
32.55
67
2.62
FCF yield (avg)%
9.54
9.31
11.03
8.67
11.39
11.43
8.97
6.47
5.80
3.60
23.62
6.47
9.14
94
18.08
FCF margin%
24.73
26.13
26.70
27.57
25.49
25.34
25.02
24.58
26.57
25.68
8.59
25.34
25.59
63
0.203
FCF / Net incomex
1.894
1.841
1.939
1.892
1.864
2.062
2.207
2.324
2.520
2.656
0.262
2.324
2.000
52
16.19
ROIC%
7.78
5.46
4.16
1.27
0.40
2.87
4.08
6.66
3.91
6.90
22.60
4.08
4.12
55
5.81
Return on equity%
12.33
12.43
13.08
15.66
12.94
12.07
14.18
16.35
17.80
19.59
13.64
16.35
13.63
13
9.72
Return on assets%
19.29
22.00
20.17
20.82
20.02
18.94
21.25
24.18
22.63
24.66
10.82
22.63
21.03
24
220.64
EPS₹
80.02
80.30
74.78
79.27
84.39
78.28
81.59
77.04
73.79
74.14
228.72
(2.56%)
(1.32%)
—
26.02
EPS growth%
22.61
24.20
25.05
22.37
24.78
23.49
26.40
28.08
25.31
24.00
18.48
25.31
24.49
78
221.59
Bookvalue per sh₹
138.12
142.65
136.89
145.52
153.87
153.99
139.70
123.07
128.88
116.65
435.53
(5.39%)
(2.96%)
—
176.99
FCF per share₹
202.02
217.56
222.40
217.53
224.11
228.41
238.09
245.47
249.98
244.84
285.64
1.79%
2.30%
—
458.34
Dividend per sh₹
243.94
226.79
254.45
253.94
263.87
269.93
259.51
288.18
335.38
367.22
248.00
6.83%
4.56%
—
28.18
Div yield (avg)%
5.07
6.30
6.87
8.64
9.93
10.85
9.42
12.09
13.28
12.65
28.72
12.09
9.68
87
3.79
Payout ratio%
19.35
19.50
21.02
22.00
20.12
21.79
23.85
26.00
23.84
26.40
15.38
23.85
21.90
34
111.5
Shares (diluted)M
96.29
93.86
98.73
103.1
89.98
92.76
88.72
95.64
92.48
93.88
108.7
0.85%
0.35%
14
9.61
Buyback yield%
31.37
32.34
30.97
30.08
27.86
25.09
25.82
23.21
21.64
23.68
4.82
23.68
26.84
15
0.444
D/E ratiox
0.165
0.167
0.161
0.150
0.165
0.172
0.191
0.209
0.227
0.251
0.789
0.209
0.170
10
27.98
Enterprise value₹B
49.42
58.30
65.81
71.78
70.73
79.83
78.13
81.23
84.96
93.72
82.74
5.79%
7.60%
40
103.3
LT debt₹B
123.7
109.0
95.30
97.58
88.79
81.27
71.76
79.08
77.22
82.01
23.60
(1.58%)
(3.78%)
84
Revenue
₹107.9B
5.04%
1.00×
Cost of revenue
₹75.55B
5.04%
1.00×
Operating expenses
₹22.57B
5.06%
1.00×
Property and equipment
17.18%
Spread over hurdle
(7.59%)