6.464
Revenue₹B
6.040
6.458
6.935
7.392
7.785
8.525
9.328
10.22
11.21
11.90
7.174
8.85%
7.71%
9
22.79
Revenue growth%
1.81
1.82
4.12
5.60
6.29
7.21
9.15
8.12
6.43
7.86
17.36
7.86
6.36
46
21.83
Gross margin%
24.33
25.22
22.47
20.49
22.11
21.66
23.74
26.08
26.86
28.19
19.53
26.08
24.04
23
4.77
Operating margin%
6.74
8.38
6.28
9.22
7.14
7.06
7.51
8.86
7.83
9.08
21.68
7.83
7.67
92
2.40
Net margin%
22.53
19.95
18.94
17.94
20.36
19.34
17.84
19.63
18.19
20.14
26.96
19.34
19.49
86
25.54
P/E ratio (avg)x
37.92
43.93
46.83
51.60
61.35
62.44
69.50
73.91
89.04
100.5
23.90
73.91
61.89
44
36.94
EV/EBITx
32.09
28.43
26.44
29.43
29.42
26.68
24.14
24.49
23.62
24.09
37.06
24.14
26.56
79
6.30
FCF yield (avg)%
12.44
12.24
9.30
11.36
9.17
11.83
10.31
9.30
10.30
9.73
9.83
10.30
10.30
42
26.19
FCF margin%
12.96
10.42
8.13
6.85
4.74
4.78
2.91
2.61
1.41
1.47
28.96
2.61
4.76
36
1.766
FCF / Net incomex
1.164
1.250
1.341
1.618
1.937
2.013
2.231
2.367
2.379
2.715
1.532
2.367
1.975
29
26.80
ROIC%
0.76
0.40
0.40
0.40
1.49
1.32
0.40
0.40
0.40
2.40
22.73
0.40
0.40
50
9.16
Return on equity%
9.24
8.60
7.25
7.10
6.43
5.90
8.27
5.45
5.71
4.52
13.87
5.71
6.77
26
21.64
Return on assets%
10.38
11.57
14.26
11.43
12.73
13.90
15.77
17.92
20.81
21.93
6.95
17.92
14.08
13
12.14
EPS₹
17.94
19.19
19.41
19.72
18.10
15.80
13.80
14.17
13.79
14.31
13.54
(4.59%)
(2.98%)
—
4.44
EPS growth%
28.27
30.36
29.92
29.33
30.26
32.95
30.74
27.94
30.38
30.55
4.90
30.55
30.31
6
3.47
Bookvalue per sh₹
22.40
20.53
22.88
22.00
20.81
23.47
24.53
23.95
23.90
25.01
5.26
3.75%
2.34%
—
17.23
FCF per share₹
5.32
6.27
5.97
6.77
6.76
7.82
8.86
10.02
10.52
11.89
3.52
11.95%
8.56%
—
12.34
Dividend per sh₹
9.91
9.30
9.81
8.70
8.87
8.38
7.46
7.66
6.92
6.46
15.60
(6.15%)
(4.79%)
—
9.06
Div yield (avg)%
24.51
21.51
19.57
22.49
20.70
19.45
17.96
20.11
20.59
22.73
18.83
20.11
20.64
14
13.87
Payout ratio%
26.25
23.27
24.49
23.82
25.96
28.64
29.57
29.41
30.14
30.24
29.70
29.57
27.44
51
370.1
Shares (diluted)M
453.9
459.2
469.5
439.2
498.9
525.9
556.3
550.6
577.8
635.0
354.0
4.94%
4.84%
16
20.88
Buyback yield%
22.95
25.45
28.29
30.96
33.11
35.90
35.31
32.66
31.92
32.76
26.29
32.76
32.29
83
0.179
D/E ratiox
0.295
0.306
0.287
0.270
0.292
0.269
0.249
0.263
0.274
0.265
0.579
0.265
0.272
78
1.949
Enterprise value₹B
2.559
2.540
2.551
2.776
2.865
3.244
3.270
3.076
3.450
3.315
4.740
2.96%
2.23%
41
1.934
LT debt₹B
11.83
13.47
14.83
17.04
17.43
17.02
20.30
23.52
26.74
27.08
6.974
9.22%
8.94%
32
Revenue
₹11.90B
7.71%
1.00×
Cost of revenue
₹7.520B
7.86%
1.01×
Operating expenses
₹2.829B
7.49%
0.98×
Spread over hurdle
25.23%