6.346
Revenue₹B
6.454
6.869
7.080
7.354
7.804
7.972
8.348
8.731
9.121
9.514
6.543
4.04%
4.26%
66
13.36
Revenue growth%
21.07
19.23
17.45
18.31
17.20
19.93
22.86
23.03
22.31
20.98
28.18
22.31
20.46
73
22.08
Gross margin%
23.09
25.57
25.17
26.92
28.84
29.93
32.40
33.21
34.94
37.86
17.40
33.21
29.38
8
9.62
Operating margin%
7.99
5.07
3.53
3.51
0.82
1.16
1.64
0.40
3.36
6.02
7.87
1.64
3.44
13
4.85
Net margin%
15.82
13.88
13.07
10.50
11.67
10.74
8.40
9.54
8.93
8.57
3.92
8.93
10.62
71
37.69
P/E ratio (avg)x
21.95
26.26
28.95
29.43
34.07
35.45
36.30
39.72
40.03
41.29
23.92
39.72
34.76
78
36.49
EV/EBITx
32.00
34.00
37.73
40.71
46.35
52.64
57.46
55.99
58.82
65.91
37.99
57.46
49.50
13
20.56
FCF yield (avg)%
18.34
18.97
18.30
15.47
14.00
11.18
14.08
17.02
17.38
18.68
11.79
17.02
17.20
32
22.92
FCF margin%
28.75
30.10
28.52
26.69
23.90
26.85
27.32
27.86
25.81
25.13
7.57
26.85
27.09
18
0.609
FCF / Net incomex
0.364
0.332
0.343
0.358
0.382
0.398
0.388
0.395
0.374
0.405
1.320
0.395
0.378
52
3.30
ROIC%
3.26
1.88
0.49
0.40
0.40
0.40
1.36
0.40
2.00
2.36
25.05
1.36
0.93
64
6.39
Return on equity%
32.25
32.86
33.81
35.92
36.42
36.90
35.83
35.84
35.73
38.68
22.54
35.84
35.84
57
14.71
Return on assets%
17.54
14.97
15.76
15.84
18.19
19.65
21.63
23.87
20.94
20.33
28.92
20.94
18.92
34
49.26
EPS₹
46.01
55.06
56.99
68.06
66.61
77.13
83.48
95.30
101.58
114.64
53.48
11.47%
11.01%
—
11.47
EPS growth%
12.90
13.46
13.65
11.16
9.37
8.02
5.27
4.26
3.54
3.13
19.16
4.26
8.70
52
39.68
Bookvalue per sh₹
19.87
21.71
22.48
24.45
24.55
24.06
21.52
22.79
23.08
20.88
31.63
(3.18%)
(0.01%)
—
13.34
FCF per share₹
58.41
65.62
71.20
67.96
73.89
75.80
84.59
87.41
90.52
91.20
40.56
4.30%
4.64%
—
42.35
Dividend per sh₹
33.20
32.69
30.52
28.47
29.05
28.08
28.26
30.61
32.28
30.64
17.47
1.07%
(1.50%)
—
9.30
Div yield (avg)%
10.68
13.00
15.33
12.69
11.52
11.06
10.05
8.73
7.72
8.29
17.84
8.73
10.87
74
23.06
Payout ratio%
15.31
13.25
13.29
15.82
16.22
18.66
16.18
15.21
17.56
19.95
28.68
17.56
16.00
33
38.74
Shares (diluted)M
43.74
42.45
45.09
38.52
36.52
34.83
35.02
32.82
29.89
29.71
38.48
(4.05%)
(3.96%)
51
21.41
Buyback yield%
8.63
8.43
8.60
5.93
4.94
2.82
0.40
0.85
1.30
0.78
6.33
0.85
3.88
28
0.423
D/E ratiox
0.625
0.704
0.688
0.718
0.794
0.726
0.689
0.666
0.630
0.675
0.288
0.675
0.689
49
3.654
Enterprise value₹B
6.646
6.797
6.763
6.858
6.913
6.805
7.002
6.741
7.388
7.694
1.184
2.16%
2.16%
13
4.442
LT debt₹B
2.479
2.761
2.644
2.528
2.536
2.887
2.845
2.713
3.068
3.490
2.034
6.60%
3.48%
61
Revenue
₹9.514B
4.26%
1.00×
Cost of revenue
₹5.544B
3.94%
0.97×
Operating expenses
₹1.315B
4.41%
1.01×
Cash and investments
15.36%
Goodwill & intangibles
15.25%
Spread over hurdle
(4.12%)