31.08
Revenue₹B
31.82
33.18
34.30
34.97
35.91
36.94
38.39
39.66
40.80
41.39
34.20
2.88%
3.02%
47
22.96
Revenue growth%
22.89
25.53
24.97
26.13
28.04
26.85
24.53
26.88
24.34
26.17
6.16
26.17
25.83
24
5.99
Gross margin%
25.37
25.38
25.24
27.95
30.64
31.84
30.22
28.82
29.73
27.48
16.90
29.73
28.38
25
23.06
Operating margin%
12.70
15.70
15.93
13.17
10.37
9.84
6.96
9.61
11.82
11.59
13.86
9.84
11.70
7
7.71
Net margin%
4.89
3.54
4.02
2.63
1.88
3.03
3.95
3.26
4.54
4.47
10.31
3.95
3.74
16
31.47
P/E ratio (avg)x
64.59
70.49
74.17
77.97
94.78
100.9
105.8
110.5
118.7
120.4
7.915
110.5
97.84
82
30.77
EV/EBITx
6.576
7.082
7.253
7.596
7.539
7.405
7.429
7.747
7.880
7.628
9.447
7.628
7.484
62
2.61
FCF yield (avg)%
6.20
6.00
6.58
8.04
5.25
4.34
4.28
6.76
3.82
3.44
17.12
4.28
5.63
20
7.29
FCF margin%
26.04
23.18
25.19
26.69
23.90
25.69
24.54
24.93
26.00
26.31
19.94
25.69
25.44
71
0.201
FCF / Net incomex
2.332
2.566
3.066
2.936
3.393
3.935
4.418
4.552
5.116
6.020
1.196
4.552
3.664
80
17.47
ROIC%
18.80
20.54
17.69
19.73
19.66
20.96
22.68
25.14
22.85
22.83
14.15
22.83
20.75
37
13.56
Return on equity%
18.22
15.51
16.94
18.48
17.37
17.92
17.15
15.41
14.16
12.08
15.65
15.41
17.05
18
3.76
Return on assets%
14.90
16.63
17.04
18.00
16.63
18.09
19.89
20.92
19.98
19.35
3.65
19.89
18.05
50
349.31
EPS₹
215.93
227.91
242.58
273.23
307.92
300.50
313.69
326.29
324.80
350.92
380.57
2.65%
6.65%
—
27.76
EPS growth%
21.35
21.91
23.00
24.68
22.09
24.52
25.84
27.17
28.61
26.01
25.64
26.01
24.60
86
395.79
Bookvalue per sh₹
405.10
387.62
390.04
378.55
363.74
317.89
324.54
297.99
291.10
295.61
788.77
(4.06%)
(3.14%)
—
775.38
FCF per share₹
383.57
418.75
423.18
421.08
453.81
486.95
527.53
542.42
651.97
642.38
586.06
7.20%
6.17%
—
718.57
Dividend per sh₹
525.95
578.47
599.85
638.13
631.78
677.09
692.48
716.30
770.38
851.26
341.52
6.14%
4.65%
—
16.28
Div yield (avg)%
20.44
20.44
18.63
17.03
17.73
20.20
22.40
21.74
21.10
22.02
24.41
21.74
20.44
48
27.88
Payout ratio%
29.07
31.61
32.56
30.31
28.64
28.56
27.95
28.27
31.23
32.24
19.57
28.56
29.69
81
30.23
Shares (diluted)M
27.13
27.59
26.03
27.55
29.04
28.96
31.99
32.94
31.56
31.21
30.29
1.45%
0.39%
55
28.77
Buyback yield%
8.16
8.47
6.78
5.05
6.06
6.62
8.76
7.26
5.10
4.03
24.09
6.62
6.70
66
1.650
D/E ratiox
1.430
1.685
1.654
1.705
1.797
1.906
2.125
2.299
2.310
2.305
1.126
2.299
1.851
68
8.344
Enterprise value₹B
31.74
35.21
33.96
34.43
30.41
32.33
28.91
32.17
31.50
31.43
23.42
0.66%
0.45%
95
28.18
LT debt₹B
10.37
10.01
9.378
10.27
11.43
12.12
12.95
12.85
14.10
14.02
9.842
4.18%
4.29%
31
Revenue
₹41.39B
3.02%
1.00×
Cost of revenue
₹27.03B
2.87%
0.99×
Operating expenses
₹8.223B
3.18%
1.02×
Cash and investments
14.08%
Spread over hurdle
36.39%