2.886
Revenue₹B
5.761
5.866
5.931
5.889
5.910
6.038
6.205
6.236
6.204
6.319
3.045
1.35%
1.08%
23
9.53
Revenue growth%
17.40
19.96
17.09
15.85
13.13
11.15
8.93
10.99
8.40
10.41
27.31
10.41
12.14
49
25.84
Gross margin%
21.23
20.81
18.47
19.19
16.28
15.09
17.23
16.07
18.39
21.31
17.23
17.23
18.43
49
24.04
Operating margin%
15.38
18.33
19.85
18.43
16.76
14.21
13.43
13.89
14.59
16.19
24.70
14.21
15.78
83
14.81
Net margin%
19.93
20.65
22.54
22.19
24.18
25.69
24.54
26.02
28.34
25.77
22.66
25.77
24.36
84
33.82
P/E ratio (avg)x
40.15
45.40
45.58
47.79
50.47
54.05
52.61
55.12
59.09
59.60
25.75
55.12
51.54
78
28.57
EV/EBITx
47.51
52.10
58.78
65.11
73.48
69.73
74.23
75.09
72.59
72.53
20.38
72.59
71.13
54
2.99
FCF yield (avg)%
18.77
20.57
23.37
24.18
26.32
24.28
24.15
25.98
28.97
27.20
10.91
25.98
24.23
69
23.58
FCF margin%
23.57
24.27
24.19
25.59
25.67
25.36
24.88
25.71
22.81
20.57
29.40
24.88
24.57
32
1.053
FCF / Net incomex
2.399
2.452
2.753
2.948
3.195
3.468
3.655
4.162
4.716
5.156
1.446
4.162
3.332
20
23.67
ROIC%
14.78
13.77
11.08
12.90
12.22
11.74
13.60
11.76
14.59
11.92
3.76
11.92
12.56
93
29.01
Return on equity%
15.23
12.46
12.45
13.91
11.98
14.14
12.81
13.08
15.77
15.64
21.93
14.14
13.50
11
10.16
Return on assets%
21.18
19.93
20.46
22.13
21.93
20.13
21.48
19.11
19.95
19.58
21.46
19.95
20.30
88
100.26
EPS₹
85.79
77.27
76.04
71.58
70.87
79.02
88.18
93.43
103.20
109.19
102.39
9.03%
1.52%
—
17.05
EPS growth%
5.03
4.29
2.84
4.02
1.60
1.91
3.30
5.42
5.68
3.35
25.66
3.35
3.68
22
73.57
Bookvalue per sh₹
57.64
62.85
61.66
62.58
58.20
59.81
55.60
62.29
66.34
64.85
94.61
2.18%
2.02%
—
58.94
FCF per share₹
130.37
120.93
132.82
144.32
150.45
153.45
178.55
177.54
200.16
208.52
96.90
6.75%
5.76%
—
105.39
Dividend per sh₹
16.08
16.53
17.76
16.05
14.38
13.20
12.89
11.71
11.60
12.02
27.32
(3.53%)
(3.63%)
—
9.43
Div yield (avg)%
21.60
20.84
22.54
24.69
25.25
24.61
24.37
23.04
20.83
17.99
29.41
23.04
22.79
17
6.42
Payout ratio%
20.44
21.37
20.83
23.80
24.24
23.43
23.70
20.97
19.37
18.92
12.73
20.97
21.17
34
38.20
Shares (diluted)M
72.00
81.89
87.90
93.08
102.2
104.0
107.3
110.7
121.5
143.9
39.02
7.09%
8.36%
6
10.72
Buyback yield%
15.17
15.13
15.22
13.72
14.30
12.07
9.98
12.22
14.88
16.79
24.83
12.22
14.59
11
0.626
D/E ratiox
1.962
1.995
2.325
2.762
2.667
3.144
3.731
3.916
4.482
4.856
0.773
3.916
2.953
18
3.737
Enterprise value₹B
1.391
1.402
1.436
1.424
1.425
1.368
1.432
1.406
1.302
1.159
0.707
(4.06%)
(2.41%)
14
0.825
LT debt₹B
1.785
1.984
1.903
2.027
1.938
1.779
1.798
1.997
1.960
1.830
3.093
(1.15%)
1.33%
75
Revenue
₹6.319B
1.08%
1.00×
Cost of revenue
₹3.845B
0.86%
0.98×
Operating expenses
₹1.169B
1.52%
1.04×
Spread over hurdle
(0.55%)