12.18
Revenue₹B
5.658
6.006
6.347
6.673
7.031
7.702
8.407
8.874
9.430
10.29
13.06
7.91%
6.87%
18
26.75
Revenue growth%
32.60
30.13
27.81
26.27
28.95
26.54
26.06
24.32
26.17
24.26
28.30
26.06
26.40
68
17.67
Gross margin%
26.56
25.65
28.07
28.99
28.61
29.90
30.37
32.64
34.55
35.98
12.56
32.64
29.45
56
23.22
Operating margin%
22.04
21.93
19.22
16.72
18.02
15.64
15.72
17.13
19.05
18.06
22.96
17.13
18.04
45
9.14
Net margin%
22.45
22.16
24.90
27.20
29.37
28.96
29.22
26.31
27.65
28.26
7.63
28.26
27.43
10
18.04
P/E ratio (avg)x
49.59
46.00
51.82
53.01
55.04
53.89
51.76
55.54
51.70
53.20
18.71
53.20
52.41
20
36.29
EV/EBITx
19.87
17.91
18.64
18.60
17.22
17.90
19.63
18.96
21.37
24.06
7.088
19.63
18.80
83
29.20
FCF yield (avg)%
15.80
16.86
19.75
18.83
16.64
16.39
17.54
15.21
17.85
16.18
4.25
16.39
16.75
69
29.64
FCF margin%
15.56
15.65
16.61
19.29
16.79
19.57
16.87
16.42
13.81
16.65
29.68
16.65
16.63
82
1.667
FCF / Net incomex
0.486
0.553
0.616
0.630
0.605
0.652
0.662
0.646
0.618
0.633
0.700
0.646
0.624
32
7.26
ROIC%
22.60
24.91
23.18
25.76
22.78
21.42
19.19
20.86
21.41
20.17
20.08
20.86
22.01
83
7.34
Return on equity%
22.43
23.45
24.26
24.31
26.29
26.44
28.01
25.78
28.52
25.70
9.69
26.44
25.74
59
21.91
Return on assets%
20.16
22.40
23.89
25.00
24.50
21.64
22.97
25.33
24.65
22.81
8.93
22.97
23.43
76
11.31
EPS₹
21.50
20.62
22.17
23.58
25.31
28.29
29.97
27.53
30.08
33.09
11.83
5.51%
5.59%
—
13.36
EPS growth%
1.13
0.64
0.40
0.40
1.67
0.40
0.53
0.40
0.40
0.48
28.78
0.40
0.44
73
25.26
Bookvalue per sh₹
7.20
7.04
6.10
5.35
5.78
5.30
4.94
4.31
3.83
3.99
30.87
(7.12%)
(6.78%)
—
24.65
FCF per share₹
31.57
30.42
28.95
27.14
27.89
25.60
24.41
24.98
24.91
25.25
8.84
(1.97%)
(3.33%)
—
43.83
Dividend per sh₹
39.71
43.74
47.72
49.09
49.89
53.06
60.66
66.68
71.16
73.84
40.87
8.16%
6.74%
—
15.93
Div yield (avg)%
10.00
11.89
12.50
11.23
8.60
10.73
8.03
10.58
9.54
10.12
17.59
10.12
10.35
77
13.12
Payout ratio%
14.17
16.12
18.61
19.33
18.28
16.77
16.32
15.79
13.00
14.60
26.77
15.79
16.22
56
134.5
Shares (diluted)M
192.7
186.5
188.9
203.5
231.4
261.2
299.3
287.6
294.7
350.0
135.3
8.63%
7.20%
83
5.31
Buyback yield%
29.33
31.36
32.00
34.36
31.55
33.40
34.35
36.58
39.00
36.92
28.70
36.58
33.87
6
0.344
D/E ratiox
1.365
1.410
1.342
1.447
1.489
1.280
1.322
1.269
1.077
1.095
1.375
1.269
1.332
57
10.74
Enterprise value₹B
8.229
7.872
8.092
7.545
6.927
7.165
7.797
8.033
8.768
7.579
12.07
1.82%
(1.34%)
9
3.757
LT debt₹B
9.459
10.76
10.76
10.66
12.37
12.93
12.48
14.06
15.94
18.66
3.647
8.57%
7.45%
49
Revenue
₹10.29B
6.87%
1.00×
Cost of revenue
₹7.037B
6.99%
1.01×
Operating expenses
₹1.773B
6.98%
1.01×
Goodwill & intangibles
16.70%
Spread over hurdle
(8.70%)