5.399
Revenue₹B
4.870
5.094
5.413
5.750
6.073
6.406
6.699
7.031
7.595
7.917
5.938
5.44%
5.59%
23
7.60
Revenue growth%
2.21
0.87
0.40
3.15
5.96
6.06
6.12
4.12
6.59
5.56
11.43
6.06
4.84
15
12.40
Gross margin%
38.51
37.82
36.91
36.21
33.83
36.24
38.99
41.20
39.00
39.78
16.12
39.00
38.16
69
10.85
Operating margin%
23.44
26.05
25.00
27.94
30.61
33.16
33.00
34.71
32.32
34.81
29.08
33.16
31.46
71
8.33
Net margin%
15.23
12.85
11.41
13.41
15.26
14.85
13.32
15.37
13.89
14.33
12.62
14.33
14.11
76
37.40
P/E ratio (avg)x
32.81
36.65
40.76
39.37
40.73
44.64
44.28
41.27
40.57
41.48
36.54
41.48
40.75
34
22.61
EV/EBITx
17.47
17.35
18.73
16.22
17.14
14.71
14.81
12.78
12.23
10.78
28.62
12.78
15.51
70
3.51
FCF yield (avg)%
3.18
5.18
3.19
4.69
2.92
0.40
1.01
0.40
1.72
1.94
13.62
1.01
2.43
53
29.31
FCF margin%
6.39
4.37
7.34
5.08
2.90
1.10
2.04
1.62
1.76
0.40
29.89
1.62
2.47
13
0.912
FCF / Net incomex
0.146
0.148
0.132
0.126
0.123
0.128
0.119
0.115
0.111
0.115
0.569
0.115
0.124
8
10.92
ROIC%
3.48
1.35
3.12
2.78
0.40
0.40
0.40
0.40
1.01
2.42
23.78
0.40
1.18
70
28.78
Return on equity%
25.38
23.33
23.92
23.62
21.81
21.46
20.78
19.26
21.03
23.79
29.30
21.03
22.57
93
24.44
Return on assets%
14.85
17.64
15.68
18.47
17.13
17.15
19.67
19.68
17.06
18.69
8.08
18.69
17.39
80
5.99
EPS₹
14.48
15.31
16.51
18.86
20.61
19.50
22.23
25.08
26.55
28.38
6.30
6.61%
7.35%
—
18.59
EPS growth%
17.17
16.42
16.90
16.82
16.36
16.43
16.32
16.86
15.13
14.10
13.90
16.32
16.43
49
10.17
Bookvalue per sh₹
13.08
11.82
11.31
9.91
9.12
9.15
8.18
7.56
7.48
6.95
15.83
(5.28%)
(5.85%)
—
10.84
FCF per share₹
10.39
10.60
10.09
10.03
10.03
10.28
10.34
11.26
10.76
9.80
16.37
(0.47%)
0.01%
—
13.47
Dividend per sh₹
7.14
6.87
6.79
6.03
6.29
6.05
5.92
5.43
4.88
5.35
4.51
(3.16%)
(3.19%)
—
9.65
Div yield (avg)%
25.58
23.52
22.83
21.97
21.71
21.62
19.73
18.60
18.76
17.95
14.61
18.76
21.66
93
29.92
Payout ratio%
16.18
13.33
13.24
15.28
18.11
15.85
14.16
14.73
16.57
16.19
14.93
15.85
15.56
14
290.0
Shares (diluted)M
260.9
249.6
258.9
229.3
222.3
202.6
196.3
177.6
165.8
172.9
293.1
(4.90%)
(3.28%)
65
27.65
Buyback yield%
14.03
11.96
9.77
9.00
9.09
7.65
6.37
5.88
6.27
5.33
5.71
6.27
8.32
13
1.346
D/E ratiox
0.764
0.785
0.702
0.670
0.581
0.548
0.518
0.472
0.431
0.399
0.710
0.472
0.565
60
4.875
Enterprise value₹B
2.023
2.006
2.013
2.049
2.171
2.550
2.422
2.704
2.904
3.328
3.105
8.92%
5.02%
68
5.397
LT debt₹B
3.668
4.136
4.252
4.723
4.643
4.542
5.040
5.459
6.182
6.670
6.821
7.51%
6.50%
51
Revenue
₹7.917B
5.59%
1.00×
Cost of revenue
₹4.797B
5.46%
0.99×
Operating expenses
₹929.9M
6.78%
1.12×
Goodwill & intangibles
15.34%