1.494
Revenue₹B
1.116
1.219
1.286
1.356
1.475
1.582
1.669
1.770
1.925
2.095
1.607
7.27%
7.28%
36
24.56
Revenue growth%
14.31
15.37
18.25
15.99
18.98
21.19
19.41
19.44
16.72
19.20
17.90
19.41
18.61
93
23.67
Gross margin%
12.53
11.02
10.90
13.32
15.73
16.90
18.77
20.92
20.04
18.23
12.05
18.77
16.31
76
17.57
Operating margin%
6.66
4.30
6.48
5.66
6.80
3.90
4.99
2.79
1.15
0.74
16.89
2.79
4.65
10
21.51
Net margin%
7.39
7.73
10.32
9.85
8.63
10.50
9.44
11.99
11.47
12.25
21.06
11.47
10.09
25
36.68
P/E ratio (avg)x
7.253
7.242
8.314
8.607
8.968
8.456
8.718
9.606
9.885
10.06
6.632
9.606
8.662
86
25.82
EV/EBITx
33.64
33.74
31.18
35.30
35.00
34.67
36.87
38.48
41.12
43.78
29.99
38.48
35.15
17
20.93
FCF yield (avg)%
7.28
4.96
7.16
9.97
8.38
9.59
11.02
10.26
11.55
11.84
15.84
11.02
9.78
85
17.57
FCF margin%
10.67
12.30
14.01
14.81
16.94
16.85
18.90
19.91
21.36
22.02
19.38
19.91
16.89
29
0.573
FCF / Net incomex
1.209
1.294
1.180
1.154
1.145
1.106
1.226
1.343
1.373
1.360
1.487
1.343
1.218
93
3.31
ROIC%
32.88
31.01
33.19
31.18
29.47
32.07
32.09
34.67
37.25
37.19
19.91
34.67
32.49
68
13.23
Return on equity%
28.68
30.66
32.82
30.39
28.46
30.23
32.81
33.11
30.63
32.37
21.28
32.37
30.64
39
26.48
Return on assets%
6.34
5.12
5.71
3.11
1.65
3.34
0.93
2.23
2.04
4.53
5.31
2.23
3.22
36
9.53
EPS₹
16.72
18.15
19.74
20.51
21.94
25.14
26.75
27.05
29.39
28.14
10.07
5.11%
6.78%
—
25.99
EPS growth%
12.22
9.30
11.37
9.92
11.68
12.83
12.27
11.05
12.14
14.94
15.06
12.27
11.91
44
11.53
Bookvalue per sh₹
5.95
5.84
6.45
7.27
8.40
8.36
9.88
10.81
11.28
11.51
11.63
6.50%
6.50%
—
8.13
FCF per share₹
2.82
2.95
2.82
2.97
3.10
3.08
3.37
3.72
4.33
4.26
3.37
6.55%
4.36%
—
4.37
Dividend per sh₹
8.53
8.53
9.19
9.90
9.79
9.76
10.57
10.26
11.34
12.48
5.40
4.99%
5.53%
—
23.99
Div yield (avg)%
20.64
21.79
21.07
20.69
19.19
21.18
22.04
22.39
23.63
21.39
27.46
22.04
21.28
65
9.14
Payout ratio%
10.50
12.42
11.86
9.66
10.39
8.23
5.57
4.35
5.29
2.86
4.61
5.29
8.95
87
58.19
Shares (diluted)M
95.19
94.01
94.66
98.18
108.7
106.8
124.1
127.4
141.7
159.2
58.29
7.92%
5.29%
72
19.01
Buyback yield%
10.77
8.91
8.53
10.68
12.32
11.84
8.96
11.19
12.74
13.56
22.06
11.84
10.98
7
1.721
D/E ratiox
1.111
0.949
0.844
0.832
0.770
0.814
0.716
0.774
0.813
0.825
0.370
0.813
0.819
9
1.370
Enterprise value₹B
1.326
1.378
1.276
1.180
1.036
0.906
0.818
0.701
0.759
0.808
0.754
(4.86%)
(5.21%)
75
1.961
LT debt₹B
1.054
0.959
1.037
0.916
0.883
0.942
0.890
0.835
0.884
0.913
1.582
0.67%
(0.66%)
57
Revenue
₹2.095B
7.28%
1.00×
Cost of revenue
₹1.467B
7.28%
1.00×
Operating expenses
₹323.1M
7.95%
1.06×
Cash and investments
16.87%
Goodwill & intangibles
14.16%
Spread over hurdle
(9.94%)