7.252
Revenue₹B
8.765
9.240
10.09
10.73
11.61
12.22
13.33
14.11
15.14
16.11
7.625
6.76%
7.15%
94
9.61
Revenue growth%
26.54
26.02
28.61
26.56
28.12
29.08
27.66
26.03
27.32
26.67
27.29
27.32
26.99
52
6.20
Gross margin%
8.19
7.88
10.70
13.44
10.67
7.73
8.16
10.16
10.86
12.49
2.21
10.16
10.42
35
5.45
Operating margin%
24.84
22.90
23.34
25.18
22.50
21.33
18.41
19.03
19.40
20.05
29.46
19.40
21.91
29
29.48
Net margin%
22.49
21.32
19.17
16.39
16.31
17.37
16.66
18.02
20.98
23.44
9.59
18.02
18.60
18
28.98
P/E ratio (avg)x
6.276
5.648
5.709
5.550
5.531
5.083
4.450
4.369
4.216
4.117
7.045
4.369
5.307
36
23.35
EV/EBITx
18.68
20.82
21.26
25.01
24.32
27.23
28.34
32.33
35.98
38.09
11.31
32.33
26.12
87
24.76
FCF yield (avg)%
20.30
20.46
21.11
18.59
16.80
16.86
16.96
16.06
16.73
15.21
26.39
16.73
16.91
67
28.10
FCF margin%
16.73
16.82
17.27
15.99
17.83
20.42
21.91
22.51
20.30
19.98
6.46
20.42
18.90
6
1.203
FCF / Net incomex
1.227
1.374
1.303
1.389
1.321
1.465
1.396
1.347
1.504
1.471
0.108
1.465
1.382
50
15.01
ROIC%
25.56
22.79
23.88
24.18
21.40
20.41
21.34
20.01
20.03
22.37
21.11
20.41
21.88
19
12.39
Return on equity%
11.96
13.84
11.00
11.16
10.99
8.96
10.85
9.14
10.89
10.12
27.78
10.12
10.94
63
10.97
Return on assets%
6.76
4.74
3.64
3.06
2.40
2.97
5.36
6.77
3.77
5.25
3.55
5.25
4.26
25
24.89
EPS₹
36.31
33.69
38.86
44.01
46.37
49.32
46.58
43.17
49.70
54.96
25.86
3.46%
5.65%
—
3.47
EPS growth%
29.57
29.33
31.84
32.11
31.12
29.99
29.51
32.30
30.59
31.53
13.04
30.59
30.86
95
23.18
Bookvalue per sh₹
15.97
17.37
18.20
20.78
22.86
22.69
24.87
23.08
25.02
23.84
25.39
0.85%
3.73%
—
19.26
FCF per share₹
12.55
12.53
11.67
13.06
13.82
13.13
12.76
13.19
12.48
11.70
35.51
(3.28%)
(1.42%)
—
9.98
Dividend per sh₹
41.00
38.59
39.25
43.86
47.74
45.99
43.45
46.57
43.29
50.04
38.81
0.95%
3.46%
—
27.77
Div yield (avg)%
12.41
11.35
9.17
10.31
7.50
5.87
5.75
3.16
0.40
0.40
14.01
3.16
6.69
56
22.92
Payout ratio%
17.02
19.57
19.46
19.86
18.87
20.37
19.10
19.68
19.39
19.12
4.06
19.39
19.42
32
306.3
Shares (diluted)M
416.2
441.7
432.7
412.6
412.9
457.6
449.2
442.6
456.2
516.0
310.5
4.56%
3.28%
60
22.98
Buyback yield%
15.70
18.18
18.19
20.55
20.19
20.95
22.54
20.59
17.93
17.60
6.09
20.59
19.19
91
1.528
D/E ratiox
1.620
1.786
1.821
2.020
1.930
2.090
2.156
2.168
2.255
2.026
1.393
2.156
2.023
60
3.844
Enterprise value₹B
28.35
29.30
28.99
31.74
31.04
34.26
33.88
37.67
42.52
48.02
15.79
9.12%
6.50%
36
14.10
LT debt₹B
18.09
21.54
23.11
22.93
27.36
29.58
31.45
37.61
41.11
44.43
18.58
10.18%
10.31%
25
Revenue
₹16.11B
7.15%
1.00×
Cost of revenue
₹9.678B
7.31%
1.02×
Operating expenses
₹2.136B
7.24%
1.01×
Spread over hurdle
(7.21%)