1.477
Revenue₹B
3.999
4.031
4.167
4.312
4.452
4.508
4.482
4.529
4.565
4.624
1.557
0.76%
1.54%
77
6.14
Revenue growth%
9.53
7.27
8.63
8.43
7.52
6.04
5.65
7.39
9.13
10.37
15.73
7.39
7.98
60
10.67
Gross margin%
12.64
11.70
13.86
15.93
14.22
16.99
18.49
20.91
19.14
21.45
13.70
19.14
16.46
58
14.14
Operating margin%
7.33
9.27
7.15
7.60
6.65
7.17
8.11
6.82
8.13
5.18
16.29
7.17
7.25
49
15.49
Net margin%
19.25
17.49
17.91
15.90
15.41
17.54
20.52
23.18
24.31
23.22
5.67
23.18
18.58
63
35.88
P/E ratio (avg)x
7.864
7.403
7.776
7.747
7.228
7.354
6.572
6.799
6.586
6.934
9.169
6.799
7.291
61
34.54
EV/EBITx
21.97
23.63
23.66
25.19
27.75
25.07
22.63
20.04
19.53
18.79
13.66
20.04
23.13
59
20.34
FCF yield (avg)%
9.71
8.76
8.83
7.49
5.30
2.46
3.52
1.21
3.16
2.07
7.23
2.46
4.41
7
3.21
FCF margin%
0.40
0.40
0.40
0.40
0.40
0.40
0.87
2.28
3.57
3.62
26.53
2.28
0.40
48
0.987
FCF / Net incomex
0.858
0.843
0.822
0.801
0.814
0.878
0.922
0.799
0.681
0.616
0.830
0.799
0.818
11
13.99
ROIC%
28.37
26.06
23.85
25.21
27.82
25.69
27.44
28.82
28.20
25.99
6.46
27.44
26.75
12
28.05
Return on equity%
11.08
11.03
8.39
6.41
8.55
10.58
12.47
11.61
13.28
10.89
27.32
11.61
10.96
30
29.38
Return on assets%
20.00
19.05
20.22
20.09
21.77
23.66
26.32
28.59
26.61
28.06
7.45
26.61
22.72
8
139.39
EPS₹
189.39
195.00
203.86
227.64
249.15
274.18
256.52
281.27
292.74
322.41
144.87
5.29%
7.02%
—
13.12
EPS growth%
9.45
8.26
6.48
6.57
7.95
7.07
4.60
4.36
1.55
0.58
26.71
4.36
6.53
73
36.16
Bookvalue per sh₹
51.68
47.51
51.70
53.85
52.34
50.12
48.69
43.08
40.75
41.60
162.73
(4.49%)
(3.31%)
—
152.50
FCF per share₹
335.75
338.11
352.10
373.18
418.01
445.67
482.59
489.70
542.65
622.74
172.69
8.30%
7.44%
—
151.92
Dividend per sh₹
129.16
132.33
136.20
146.93
132.96
123.88
132.33
133.75
137.56
132.66
56.41
(0.05%)
0.99%
—
21.34
Div yield (avg)%
3.78
3.68
6.66
8.17
8.04
8.68
5.96
7.65
6.38
8.31
18.16
7.65
7.16
64
3.46
Payout ratio%
26.89
25.35
25.97
27.78
26.46
25.77
26.45
25.46
27.44
25.22
10.61
25.77
26.21
21
15.56
Shares (diluted)M
13.11
13.39
13.47
13.06
14.06
12.71
11.74
10.99
11.49
11.52
14.97
(3.91%)
(1.47%)
91
16.41
Buyback yield%
28.02
29.93
32.31
30.08
32.68
34.24
33.46
34.24
32.41
31.57
21.72
33.46
32.36
66
0.143
D/E ratiox
1.520
1.342
1.234
1.264
1.339
1.400
1.249
1.256
1.264
1.251
0.747
1.256
1.264
83
1.568
Enterprise value₹B
6.373
6.474
7.485
8.896
10.09
11.70
14.02
16.47
16.57
18.75
1.278
13.19%
12.73%
44
3.340
LT debt₹B
3.340
3.699
4.198
4.176
4.480
4.318
4.666
5.474
6.510
7.273
2.528
10.17%
9.60%
62
Revenue
₹4.624B
1.54%
1.00×
Cost of revenue
₹3.237B
1.54%
1.00×
Operating expenses
₹816.8M
2.06%
1.05×
Property and equipment
20.63%
Goodwill & intangibles
15.66%
Spread over hurdle
(6.41%)