10.41
Revenue₹B
18.01
18.68
19.52
19.68
20.47
20.68
20.71
20.96
21.17
21.65
10.72
1.13%
2.25%
28
24.92
Revenue growth%
0.75
2.54
0.40
2.60
2.23
4.68
7.61
6.41
6.71
5.41
21.50
6.41
3.64
37
17.83
Gross margin%
11.41
9.83
9.99
12.91
12.01
14.86
12.45
13.53
14.42
12.48
6.33
13.53
12.47
7
15.95
Operating margin%
0.40
0.40
0.93
3.88
6.72
4.30
1.94
2.39
0.74
0.40
2.59
1.94
1.44
38
13.83
Net margin%
20.22
23.08
24.87
22.44
24.37
23.67
26.66
25.33
25.48
27.49
25.11
25.48
24.62
61
21.47
P/E ratio (avg)x
60.16
60.58
65.74
65.60
67.07
77.23
78.68
77.22
82.78
87.27
6.060
78.68
72.15
78
13.57
EV/EBITx
10.39
11.49
10.61
11.78
12.84
12.53
12.91
11.51
11.47
11.84
25.17
11.84
11.65
63
4.53
FCF yield (avg)%
11.04
13.92
12.12
14.82
12.46
15.06
16.67
18.81
16.23
15.06
13.34
16.23
14.94
85
29.39
FCF margin%
26.49
23.51
26.26
26.23
27.42
25.58
24.29
22.93
21.71
19.73
14.19
22.93
24.94
19
1.641
FCF / Net incomex
1.114
1.317
1.530
1.673
1.877
1.854
1.880
1.928
2.022
2.060
0.845
1.928
1.866
61
17.37
ROIC%
30.06
28.94
29.45
28.87
27.40
25.34
27.21
25.35
23.88
26.06
17.48
25.35
27.31
78
24.68
Return on equity%
20.06
17.72
15.71
18.71
18.29
17.86
16.66
13.89
15.53
14.71
5.00
15.53
17.19
55
8.14
Return on assets%
9.51
8.93
11.84
10.84
10.45
12.90
14.13
13.92
12.83
13.26
6.54
13.26
12.34
42
55.69
EPS₹
81.23
84.29
85.86
98.24
113.61
120.47
117.19
122.06
122.13
135.16
57.13
3.54%
6.27%
—
13.50
EPS growth%
31.62
28.79
28.78
30.14
32.72
31.57
28.82
29.54
28.31
25.37
2.91
28.82
29.18
76
84.14
Bookvalue per sh₹
63.65
58.29
57.93
62.66
69.92
80.21
87.40
81.61
75.05
72.63
19.93
0.76%
2.44%
—
77.01
FCF per share₹
22.97
21.46
22.98
25.04
26.43
28.54
31.49
28.37
30.00
32.57
51.65
4.27%
2.21%
—
64.51
Dividend per sh₹
58.24
62.24
72.51
75.30
84.70
83.75
83.73
93.03
88.73
98.15
46.26
2.99%
4.79%
—
5.42
Div yield (avg)%
24.48
27.34
29.89
29.87
27.25
24.68
25.26
25.99
24.06
24.75
28.89
24.75
25.63
9
3.31
Payout ratio%
11.40
12.67
13.15
14.61
16.34
14.56
16.27
14.15
13.66
11.87
25.08
14.15
13.90
27
125.6
Shares (diluted)M
128.5
128.3
145.3
140.7
148.4
140.8
148.7
160.7
157.0
168.4
127.7
2.56%
3.02%
9
12.70
Buyback yield%
24.32
24.34
23.81
22.13
23.65
21.97
22.78
21.79
22.64
25.23
3.33
22.64
23.22
19
0.686
D/E ratiox
0.435
0.408
0.455
0.461
0.503
0.575
0.644
0.630
0.690
0.746
0.575
0.644
0.539
32
8.842
Enterprise value₹B
2.393
2.397
2.370
2.539
2.509
2.622
2.251
1.968
1.952
1.680
9.056
(7.71%)
(4.71%)
28
14.48
LT debt₹B
3.197
3.618
3.784
4.359
4.950
5.358
5.257
5.541
6.397
6.178
14.13
4.53%
7.20%
16
Revenue
₹21.65B
2.25%
1.00×
Cost of revenue
₹15.16B
2.25%
1.00×
Operating expenses
₹4.176B
2.09%
0.98×
Cash and investments
18.38%
Spread over hurdle
(2.79%)