0.652
Revenue₹B
3.782
3.828
3.928
4.043
4.203
4.265
4.386
4.462
4.652
4.701
0.727
2.27%
2.76%
69
13.28
Revenue growth%
9.93
8.00
7.53
10.49
12.48
13.27
15.07
12.42
9.67
7.05
19.47
12.42
10.21
6
7.75
Gross margin%
16.73
18.95
20.70
22.63
24.70
24.48
25.36
25.80
23.81
22.00
25.27
24.48
23.22
14
4.77
Operating margin%
19.00
16.88
15.47
16.59
16.30
15.00
14.11
15.20
16.13
13.21
15.31
15.00
15.80
26
18.45
Net margin%
2.39
0.40
1.47
1.09
0.43
0.40
0.40
0.40
0.40
3.20
15.20
0.40
0.41
10
30.51
P/E ratio (avg)x
13.38
13.64
15.29
15.94
17.98
17.88
16.65
18.24
19.99
20.00
19.82
18.24
17.27
32
35.72
EV/EBITx
21.59
23.35
23.65
23.62
21.41
18.80
19.90
17.51
17.39
18.48
17.04
18.48
20.65
76
26.82
FCF yield (avg)%
14.55
16.69
19.06
19.02
17.24
15.37
17.19
16.89
15.08
15.65
14.73
15.65
16.79
81
17.89
FCF margin%
23.77
21.59
19.81
20.77
19.38
21.78
19.92
22.28
19.92
22.91
4.53
21.78
21.18
58
1.126
FCF / Net incomex
1.322
1.375
1.481
1.520
1.732
2.069
2.356
2.777
3.320
3.364
1.243
2.777
1.901
82
6.88
ROIC%
6.10
7.84
8.74
8.18
9.48
7.84
8.09
10.18
8.66
5.75
26.91
8.09
8.13
20
10.44
Return on equity%
9.85
8.51
6.44
5.25
6.64
9.40
8.08
7.49
5.43
5.23
28.58
7.49
7.07
16
4.94
Return on assets%
20.73
19.62
21.64
23.54
22.78
24.66
24.76
25.67
27.49
26.08
19.60
25.67
24.10
25
34.12
EPS₹
18.72
20.05
22.80
25.43
25.19
28.43
31.23
34.39
40.47
41.82
35.08
10.67%
10.13%
—
16.50
EPS growth%
12.24
9.89
11.12
13.87
14.36
12.29
11.87
12.29
14.34
14.08
8.89
12.29
12.29
24
22.58
Bookvalue per sh₹
42.32
41.21
43.13
48.47
52.14
57.28
64.00
72.11
84.41
98.81
17.76
13.64%
8.37%
—
48.39
FCF per share₹
42.41
47.73
54.51
58.67
67.20
68.90
70.12
74.85
84.23
90.33
18.18
6.09%
8.82%
—
11.13
Dividend per sh₹
27.89
31.71
33.35
30.18
28.55
26.32
25.82
27.87
27.32
25.22
19.49
(2.45%)
0.06%
—
3.04
Div yield (avg)%
2.81
2.61
2.59
1.36
4.32
4.57
1.88
0.45
0.40
0.40
15.42
0.45
2.24
22
19.37
Payout ratio%
4.18
2.54
2.22
1.59
0.40
1.40
0.61
2.95
1.53
0.40
18.23
1.40
1.56
46
85.00
Shares (diluted)M
100.3
114.5
112.5
117.6
127.3
135.9
152.2
159.0
180.9
172.9
83.48
6.31%
5.93%
18
26.47
Buyback yield%
15.30
17.02
15.29
15.06
18.03
18.26
19.77
16.90
17.10
14.88
24.39
17.10
16.96
9
0.708
D/E ratiox
0.287
0.314
0.337
0.347
0.335
0.368
0.321
0.340
0.365
0.393
1.275
0.365
0.338
75
6.043
Enterprise value₹B
2.442
2.368
2.628
2.834
3.080
3.068
3.195
3.762
4.182
4.448
2.998
7.63%
5.82%
39
2.278
LT debt₹B
4.146
4.139
4.644
4.298
4.356
4.200
3.944
3.784
3.767
4.010
5.117
(1.64%)
0.94%
46
Revenue
₹4.701B
2.76%
1.00×
Cost of revenue
₹2.453B
2.72%
1.00×
Operating expenses
₹947.5M
3.01%
1.02×
Goodwill & intangibles
16.76%
Spread over hurdle
(2.67%)