1.270
Revenue₹B
6.918
6.986
7.225
7.259
7.522
7.816
7.858
7.790
8.013
8.313
1.304
2.02%
1.82%
73
7.83
Revenue growth%
18.82
17.85
18.01
17.63
15.27
17.04
16.02
13.58
11.36
11.72
20.00
13.58
16.53
33
15.64
Gross margin%
21.67
20.56
20.24
18.57
19.87
19.53
17.16
20.14
20.91
20.64
19.74
20.14
20.19
74
14.84
Operating margin%
16.10
16.98
19.96
18.06
17.29
18.41
19.94
17.91
20.80
21.69
14.79
19.94
18.24
75
12.59
Net margin%
29.70
27.54
26.95
24.43
26.80
28.05
27.79
27.74
25.47
27.96
8.27
27.79
27.64
5
25.06
P/E ratio (avg)x
19.95
21.89
20.92
22.98
23.83
21.94
20.59
23.27
26.76
24.71
29.15
23.27
22.46
21
33.70
EV/EBITx
44.74
48.75
46.16
51.53
52.46
56.57
53.57
56.40
61.58
55.67
13.27
56.40
53.01
80
20.72
FCF yield (avg)%
21.49
20.79
21.37
21.71
21.43
23.70
24.62
27.44
30.23
28.52
5.47
27.44
22.70
54
7.90
FCF margin%
28.74
26.52
27.09
27.66
28.06
28.54
26.59
26.13
23.70
26.37
10.02
26.37
26.84
72
0.770
FCF / Net incomex
0.094
0.104
0.099
0.101
0.109
0.099
0.088
0.090
0.101
0.106
1.073
0.099
0.100
24
23.75
ROIC%
4.83
2.45
1.69
1.91
3.67
5.79
5.16
8.12
8.92
10.72
26.44
8.12
4.99
57
18.17
Return on equity%
1.97
0.40
0.40
0.40
0.40
1.82
0.40
0.40
0.40
0.40
13.50
0.40
0.40
31
26.39
Return on assets%
27.66
27.40
25.07
24.04
24.62
23.04
22.03
21.75
21.04
23.87
28.54
22.03
23.96
83
101.43
EPS₹
190.93
202.93
193.31
200.16
232.86
267.28
253.59
290.05
278.32
318.71
103.83
6.48%
6.47%
—
26.05
EPS growth%
30.33
32.75
29.85
27.64
28.07
25.91
28.65
30.17
27.33
29.29
10.50
28.65
28.97
87
170.70
Bookvalue per sh₹
127.19
134.20
130.13
147.77
157.80
146.98
153.19
155.95
148.09
163.18
128.77
0.67%
2.05%
—
80.94
FCF per share₹
72.22
81.22
90.07
100.17
89.78
81.97
84.77
89.81
90.62
92.32
70.21
0.56%
2.21%
—
170.54
Dividend per sh₹
211.36
210.39
203.11
201.80
195.21
183.33
199.51
202.96
210.34
206.16
36.32
1.10%
0.12%
—
9.47
Div yield (avg)%
10.40
13.36
15.23
17.49
19.99
20.44
20.00
20.77
18.42
19.96
4.94
20.00
19.19
7
6.04
Payout ratio%
18.39
18.34
21.19
22.26
23.98
22.73
23.24
25.31
28.02
30.92
5.69
25.31
22.99
23
17.20
Shares (diluted)M
20.53
20.66
21.81
23.59
25.64
28.03
26.13
24.36
24.92
23.53
16.98
(1.70%)
1.86%
70
20.21
Buyback yield%
23.75
24.09
26.52
23.55
24.95
22.32
21.76
22.09
22.54
25.28
14.34
22.32
23.65
94
1.510
D/E ratiox
1.919
1.833
1.826
1.874
1.705
1.618
1.533
1.694
1.558
1.523
1.772
1.558
1.700
13
2.145
Enterprise value₹B
0.443
0.426
0.416
0.420
0.442
0.452
0.475
0.468
0.504
0.589
6.895
5.89%
3.58%
17
5.003
LT debt₹B
7.172
7.176
8.217
9.476
11.16
10.68
11.13
10.85
11.78
11.56
1.550
0.71%
6.29%
78
Revenue
₹8.313B
1.82%
1.00×
Cost of revenue
₹4.826B
1.82%
1.00×
Operating expenses
₹1.283B
1.72%
0.99×
Cash and investments
15.41%
Return on capital
106.42%
Spread over hurdle
93.60%