5.051
Revenue₹B
9.229
9.866
10.37
10.98
11.79
12.70
13.84
14.67
15.35
16.37
5.567
6.79%
6.80%
34
2.21
Revenue growth%
6.31
6.56
9.05
8.62
8.35
5.71
5.78
3.70
5.50
5.34
29.17
5.50
6.04
44
29.34
Gross margin%
28.32
28.84
26.86
29.50
28.39
31.30
29.77
32.73
29.79
31.28
16.15
31.28
29.63
34
15.84
Operating margin%
6.33
6.57
6.10
5.67
8.65
10.53
11.51
10.93
9.26
10.94
4.44
10.93
8.95
10
21.00
Net margin%
11.41
12.70
14.16
12.63
12.78
12.15
10.10
9.81
11.80
11.37
26.38
11.37
11.98
50
20.23
P/E ratio (avg)x
28.77
33.65
35.88
38.73
43.60
47.57
50.73
49.06
52.03
52.07
6.815
50.73
45.59
18
8.020
EV/EBITx
27.63
24.54
23.89
21.13
21.34
21.16
20.32
18.61
19.25
17.36
36.74
19.25
21.14
21
2.29
FCF yield (avg)%
25.31
26.87
29.57
31.55
29.22
28.47
28.67
28.98
27.09
27.93
24.44
28.47
28.57
67
15.94
FCF margin%
17.10
18.26
17.60
17.85
19.26
22.07
21.16
22.63
22.86
23.19
13.68
22.63
20.21
67
1.501
FCF / Net incomex
1.796
1.818
1.999
2.260
2.661
2.591
2.635
3.003
3.195
3.337
0.870
3.003
2.613
53
17.29
ROIC%
6.28
7.38
9.20
7.98
10.62
8.50
8.53
8.31
9.64
6.98
21.23
8.50
8.40
62
29.78
Return on equity%
14.75
11.98
9.61
9.56
11.83
10.66
9.72
10.47
7.68
7.53
8.52
9.72
10.09
24
19.34
Return on assets%
25.33
25.67
22.83
21.76
23.97
22.79
22.32
24.10
23.35
24.38
15.22
23.35
23.66
48
35.56
EPS₹
98.46
108.14
127.22
124.71
137.27
142.44
170.24
196.69
194.39
219.34
37.81
9.83%
9.22%
—
24.56
EPS growth%
20.62
19.31
17.96
18.08
19.58
19.92
20.74
22.17
23.05
25.59
13.24
22.17
20.27
67
51.60
Bookvalue per sh₹
52.25
62.51
64.63
72.53
83.46
90.36
106.03
107.11
114.21
129.74
54.18
9.23%
11.07%
—
88.34
FCF per share₹
12.15
12.05
11.48
11.97
10.64
9.14
8.26
9.03
9.79
9.10
70.13
(3.08%)
(3.27%)
—
30.29
Dividend per sh₹
69.17
75.91
74.99
80.58
80.78
81.45
77.29
76.75
74.17
81.86
23.58
0.27%
1.83%
—
22.67
Div yield (avg)%
9.64
9.93
11.91
9.76
7.74
6.26
6.37
7.05
6.06
7.63
3.95
6.37
7.69
26
25.37
Payout ratio%
21.76
24.43
25.56
23.32
22.35
21.17
20.88
22.70
20.72
20.39
16.29
20.88
22.06
34
84.71
Shares (diluted)M
86.84
85.54
86.88
87.09
82.22
85.45
86.52
85.33
79.37
74.49
84.16
(1.96%)
(2.59%)
14
29.94
Buyback yield%
0.40
2.38
3.78
2.37
3.05
1.06
1.00
2.15
4.69
3.67
28.53
2.15
2.38
85
0.474
D/E ratiox
1.737
1.735
1.755
1.805
1.836
2.007
1.954
2.141
2.472
2.697
0.942
2.141
1.895
16
3.787
Enterprise value₹B
6.379
5.513
5.549
4.849
5.245
5.270
5.089
4.743
4.281
4.172
5.047
(4.47%)
(4.07%)
58
11.71
LT debt₹B
13.25
12.44
12.65
12.54
11.27
9.982
8.541
8.486
7.617
7.847
1.386
(6.98%)
(6.31%)
16
Revenue
₹16.37B
6.80%
1.00×
Cost of revenue
₹8.924B
6.89%
1.01×
Operating expenses
₹2.470B
6.78%
1.00×
Goodwill & intangibles
16.86%