0.177
Revenue₹B
2.101
2.238
2.396
2.533
2.591
2.714
2.781
2.918
3.042
3.129
0.198
3.84%
4.53%
53
5.24
Revenue growth%
23.50
25.80
27.38
28.58
31.05
29.67
27.88
28.62
29.17
29.51
16.57
29.17
28.60
64
9.81
Gross margin%
15.27
16.49
13.56
10.65
9.92
8.38
10.23
8.09
5.53
8.23
5.72
8.23
10.08
94
25.73
Operating margin%
12.52
10.92
10.75
10.38
7.39
9.01
6.77
5.95
6.26
5.65
9.85
6.26
8.20
7
27.04
Net margin%
14.76
15.19
16.42
17.56
20.18
20.61
21.11
19.91
17.45
18.10
28.51
19.91
17.83
62
17.32
P/E ratio (avg)x
33.04
35.02
35.24
31.06
30.52
28.96
32.30
29.12
29.07
25.51
28.75
29.07
30.79
83
10.22
EV/EBITx
60.12
65.06
77.57
77.12
91.30
94.19
109.4
128.2
127.9
134.1
16.08
127.9
92.75
37
12.70
FCF yield (avg)%
18.71
16.76
16.64
15.11
13.59
11.61
14.33
13.39
14.70
16.72
6.98
14.33
14.91
42
23.26
FCF margin%
10.47
9.38
11.28
10.47
10.76
12.30
12.49
15.05
16.49
14.14
28.53
14.14
11.79
51
0.375
FCF / Net incomex
0.669
0.752
0.776
0.888
0.963
1.079
1.119
1.098
1.079
1.140
0.381
1.098
1.021
17
5.17
ROIC%
25.46
22.49
23.58
25.26
25.78
24.34
22.66
21.57
21.66
21.21
27.69
21.66
23.12
75
10.13
Return on equity%
19.44
18.39
17.66
19.17
17.96
19.92
20.82
21.16
19.20
16.40
25.32
19.92
19.19
37
29.60
Return on assets%
13.98
13.12
15.65
14.32
15.63
16.87
14.59
14.46
14.09
12.88
15.28
14.46
14.39
33
43.91
EPS₹
57.21
51.97
56.09
58.77
54.76
49.73
49.10
44.18
44.40
43.93
46.66
(4.31%)
(2.74%)
—
17.62
EPS growth%
18.34
18.66
20.90
23.55
22.13
20.48
21.04
22.64
23.64
22.19
6.13
22.19
21.59
72
9.01
Bookvalue per sh₹
19.23
17.14
17.69
15.41
14.66
13.58
13.40
13.05
12.10
11.86
28.60
(4.15%)
(5.93%)
—
48.53
FCF per share₹
32.05
34.33
35.38
37.58
36.90
36.63
36.61
36.28
37.54
36.85
21.97
(0.02%)
1.55%
—
47.37
Dividend per sh₹
25.37
28.14
29.83
30.63
31.68
29.25
32.60
31.10
34.61
35.77
29.49
2.46%
2.83%
—
26.44
Div yield (avg)%
28.46
28.11
26.16
24.43
22.30
21.20
23.54
23.04
24.31
27.05
23.68
23.54
24.37
43
18.05
Payout ratio%
20.40
22.11
23.16
22.27
24.55
26.87
24.15
26.58
27.47
26.60
8.16
26.60
24.35
16
52.00
Shares (diluted)M
92.99
99.59
100.2
111.0
131.8
151.1
179.5
184.3
194.6
200.8
52.48
8.79%
9.85%
44
5.62
Buyback yield%
3.77
1.94
1.34
0.40
2.18
0.40
0.40
0.40
0.40
0.40
17.81
0.40
0.40
46
0.569
D/E ratiox
1.654
1.783
1.764
1.902
1.890
2.197
2.565
2.577
2.701
2.799
1.656
2.577
2.049
88
1.636
Enterprise value₹B
2.311
2.304
2.285
2.119
2.360
2.109
2.216
1.990
2.042
1.955
1.581
(3.70%)
(1.96%)
47
2.033
LT debt₹B
2.551
2.296
2.095
1.972
1.808
1.555
1.504
1.360
1.344
1.308
1.000
(6.27%)
(6.19%)
50
Revenue
₹3.129B
4.53%
1.00×
Cost of revenue
₹2.097B
4.57%
1.00×
Operating expenses
₹732.5M
4.58%
1.00×
Spread over hurdle
(11.42%)