2.146
Revenue₹B
2.835
2.826
2.878
2.856
2.903
2.939
2.951
2.974
2.925
2.860
2.324
(0.30%)
0.09%
26
24.36
Revenue growth%
0.40
0.40
2.01
3.92
4.22
2.52
2.63
1.38
1.01
3.63
24.86
2.52
2.26
68
10.75
Gross margin%
25.49
23.87
24.27
25.74
28.61
28.17
29.44
28.48
28.88
31.48
25.72
28.88
28.33
46
8.77
Operating margin%
29.34
30.74
31.76
31.47
29.70
27.31
29.80
31.36
30.92
29.37
12.81
29.80
30.27
42
24.92
Net margin%
21.28
23.89
24.49
22.65
24.41
21.55
20.45
17.55
16.93
18.94
7.16
18.94
21.41
21
12.30
P/E ratio (avg)x
11.32
10.70
10.36
10.01
10.28
11.25
11.03
10.36
9.597
9.787
24.01
10.36
10.36
91
8.024
EV/EBITx
50.72
49.89
56.74
64.18
68.69
77.45
77.60
85.41
101.6
101.5
32.92
85.41
73.07
67
7.20
FCF yield (avg)%
10.36
10.59
8.25
8.51
10.43
9.19
8.87
8.39
7.34
8.84
3.02
8.84
8.85
60
19.01
FCF margin%
11.91
14.56
16.40
17.52
16.88
15.65
13.59
14.69
12.39
11.15
20.94
13.59
14.63
71
1.169
FCF / Net incomex
0.518
0.499
0.498
0.490
0.503
0.518
0.549
0.488
0.436
0.387
1.565
0.488
0.499
73
6.39
ROIC%
21.70
20.68
18.93
17.89
15.44
14.78
13.22
12.71
15.60
13.26
17.50
13.26
15.52
48
7.69
Return on equity%
12.73
12.22
13.16
15.43
15.97
14.66
16.97
18.41
18.22
18.83
28.08
18.22
15.70
53
20.42
Return on assets%
4.12
7.00
7.10
4.47
6.99
8.24
6.58
6.54
5.92
4.88
6.54
6.54
6.56
23
302.65
EPS₹
337.42
335.58
357.94
379.12
401.04
486.77
568.23
656.50
692.04
764.79
315.03
13.78%
8.74%
—
11.93
EPS growth%
5.79
7.96
6.36
8.77
9.47
12.40
14.12
12.37
10.48
7.94
12.87
12.37
9.12
30
219.91
Bookvalue per sh₹
41.06
38.63
40.44
44.09
48.35
52.74
51.95
52.89
52.65
57.58
51.00
3.56%
2.74%
—
208.77
FCF per share₹
244.53
226.87
251.02
231.61
241.96
268.90
301.75
291.11
335.02
339.97
68.28
7.04%
3.95%
—
245.62
Dividend per sh₹
290.84
316.84
304.22
294.35
325.09
351.39
354.02
412.07
465.69
475.19
319.52
7.89%
4.64%
—
25.60
Div yield (avg)%
14.31
16.83
16.52
16.47
15.07
14.99
13.13
11.21
12.32
10.11
7.13
12.32
14.65
5
22.92
Payout ratio%
8.03
5.54
6.08
6.86
5.79
7.61
9.27
10.91
12.96
15.17
24.12
10.91
7.82
37
10.52
Shares (diluted)M
6.532
6.084
5.637
5.634
5.382
5.314
5.655
5.439
4.801
4.744
11.16
(2.49%)
(4.35%)
18
24.82
Buyback yield%
15.43
13.06
14.12
13.05
12.18
14.30
15.32
16.48
16.37
14.00
11.85
15.32
14.21
23
1.557
D/E ratiox
0.521
0.503
0.484
0.509
0.562
0.534
0.557
0.538
0.590
0.622
0.699
0.557
0.536
69
0.770
Enterprise value₹B
2.413
2.449
2.271
2.178
1.933
2.055
2.058
2.156
2.393
2.450
2.736
4.86%
(0.82%)
94
0.158
LT debt₹B
0.974
0.936
1.046
1.188
1.106
1.154
1.125
1.212
1.315
1.425
1.335
5.19%
4.55%
28
Revenue
₹2.860B
0.09%
1.00×
Cost of revenue
₹1.524B
(0.01%)
0.99×
Operating expenses
₹360.2M
0.52%
1.04×
Goodwill & intangibles
14.95%
Cash and investments
14.51%
Spread over hurdle
29.21%