2.092
Revenue₹B
1.507
1.581
1.654
1.712
1.777
1.811
1.863
1.944
2.002
2.086
2.254
3.26%
3.96%
69
21.08
Revenue growth%
16.94
14.45
12.29
14.28
16.33
18.29
18.88
16.01
15.08
16.11
10.43
16.11
16.06
32
17.95
Gross margin%
18.91
18.93
17.82
17.81
19.66
17.47
16.15
13.78
14.36
16.39
4.76
16.15
17.64
90
21.84
Operating margin%
11.53
12.07
14.81
12.38
14.67
14.65
11.75
8.98
8.98
8.29
9.88
8.98
11.91
48
19.35
Net margin%
5.62
5.33
3.88
6.58
8.22
11.10
8.34
6.85
7.04
5.46
27.47
7.04
6.72
88
10.86
P/E ratio (avg)x
9.682
11.22
10.76
10.55
11.36
12.97
13.32
14.21
14.31
13.74
14.10
13.74
12.16
63
22.45
EV/EBITx
22.74
25.83
27.92
31.20
34.62
40.15
46.56
44.45
51.92
55.23
35.23
46.56
37.39
7
28.76
FCF yield (avg)%
2.16
1.01
3.37
1.32
2.84
0.78
0.40
3.11
2.90
5.51
21.43
2.90
2.50
60
21.04
FCF margin%
5.16
7.70
6.70
7.12
6.09
8.14
6.75
6.85
7.17
6.45
20.65
6.85
6.80
35
1.044
FCF / Net incomex
2.089
1.991
2.031
1.875
1.845
1.813
1.856
1.815
2.074
1.958
0.427
1.856
1.916
57
15.89
ROIC%
12.35
14.86
13.24
10.44
10.87
10.48
8.48
9.98
11.73
14.18
20.10
10.48
11.30
23
4.64
Return on equity%
0.40
0.40
0.40
2.75
2.00
3.64
2.94
4.01
5.95
6.15
7.25
4.01
2.85
87
8.87
Return on assets%
17.72
20.12
17.89
20.12
19.70
20.72
18.11
19.15
17.82
20.64
12.83
19.15
19.43
82
24.90
EPS₹
45.11
46.62
54.22
57.18
58.15
64.69
73.17
85.71
95.03
102.79
26.40
12.07%
9.95%
—
18.21
EPS growth%
30.11
31.46
32.09
29.64
27.11
28.84
28.22
25.43
23.93
21.64
6.05
25.43
28.53
40
29.35
Bookvalue per sh₹
38.45
42.00
41.42
40.12
43.48
41.69
47.80
47.56
55.26
61.97
16.57
7.34%
5.95%
—
23.03
FCF per share₹
7.77
7.65
8.08
7.34
8.23
8.50
8.18
8.83
9.71
8.97
24.42
1.74%
1.17%
—
20.21
Dividend per sh₹
25.55
29.64
29.86
28.20
33.15
34.02
32.60
36.81
40.14
45.08
23.76
6.35%
5.17%
—
28.20
Div yield (avg)%
31.66
29.35
32.14
33.83
33.24
33.62
35.94
38.82
39.07
41.48
10.97
38.82
33.72
9
13.48
Payout ratio%
1.59
0.40
0.40
3.27
2.31
0.40
2.28
0.40
0.40
0.52
11.44
0.40
0.46
61
68.13
Shares (diluted)M
77.60
84.83
80.74
90.24
90.00
93.84
86.89
90.96
99.03
91.10
68.10
0.24%
1.22%
19
19.76
Buyback yield%
22.36
24.51
23.43
25.30
27.11
27.32
28.40
26.60
25.93
23.65
6.10
26.60
25.61
80
1.343
D/E ratiox
0.729
0.722
0.625
0.647
0.598
0.654
0.637
0.578
0.625
0.545
0.298
0.625
0.631
7
0.673
Enterprise value₹B
1.482
1.464
1.438
1.392
1.569
1.642
1.895
1.802
1.898
2.102
0.712
6.02%
4.80%
85
2.007
LT debt₹B
2.773
3.039
3.312
2.912
3.079
3.198
3.203
3.019
2.851
2.604
0.973
(3.29%)
(1.58%)
7
Revenue
₹2.086B
3.96%
1.00×
Cost of revenue
₹1.318B
4.16%
1.02×
Operating expenses
₹308.7M
3.99%
1.00×
Goodwill & intangibles
19.21%