0.449
Revenue₹B
2.327
2.483
2.556
2.643
2.824
2.956
3.156
3.279
3.481
3.710
0.474
5.61%
5.12%
80
28.58
Revenue growth%
10.91
12.69
11.44
13.62
11.92
8.95
8.27
9.78
7.62
9.54
28.85
8.95
10.35
49
25.72
Gross margin%
18.66
18.93
21.18
21.58
20.93
21.56
22.97
24.21
24.11
22.74
25.36
22.97
21.57
7
12.07
Operating margin%
0.40
0.40
0.84
0.65
1.54
3.80
1.11
2.16
1.30
0.53
4.09
1.30
0.98
75
11.34
Net margin%
2.76
0.50
0.40
1.04
0.40
0.40
0.40
0.40
0.40
1.49
2.37
0.40
0.40
41
19.47
P/E ratio (avg)x
25.74
29.83
30.33
32.97
38.86
44.23
51.15
59.79
67.81
75.49
14.46
59.79
41.54
35
31.08
EV/EBITx
18.86
18.38
19.36
19.20
20.21
20.63
19.48
19.22
17.17
17.18
23.09
19.22
19.21
50
4.71
FCF yield (avg)%
22.93
22.20
23.05
23.50
20.68
23.06
24.66
27.40
27.11
26.74
7.80
26.74
23.28
38
15.91
FCF margin%
28.43
27.53
28.85
30.58
30.96
33.25
31.71
32.13
33.89
31.91
14.51
32.13
31.33
26
0.254
FCF / Net incomex
1.139
1.143
1.209
1.187
1.259
1.465
1.740
1.978
2.006
2.257
0.769
1.978
1.362
31
12.20
ROIC%
17.00
18.12
21.00
21.77
24.65
24.15
25.90
26.30
28.40
28.49
4.01
26.30
24.40
64
8.02
Return on equity%
35.33
34.13
31.92
34.85
35.30
38.15
38.90
36.80
39.79
39.37
7.24
38.90
36.06
83
8.75
Return on assets%
16.48
15.33
17.42
15.95
14.69
17.26
16.32
16.13
16.47
15.21
16.48
16.32
16.22
89
47.78
EPS₹
46.60
45.61
46.51
48.52
52.81
56.18
56.01
50.59
50.81
44.78
51.31
(3.25%)
0.02%
—
15.68
EPS growth%
19.61
17.59
20.00
20.74
23.69
24.49
22.52
21.22
22.86
23.44
17.17
22.86
21.87
84
18.19
Bookvalue per sh₹
20.69
19.81
18.03
16.81
14.77
14.22
12.43
11.23
10.88
10.37
33.77
(6.83%)
(7.01%)
—
18.09
FCF per share₹
44.88
40.60
41.28
41.55
41.03
41.67
44.47
38.46
35.96
33.99
33.99
(3.69%)
(2.26%)
—
15.29
Dividend per sh₹
86.61
98.07
118.15
133.79
144.69
150.34
174.78
188.28
197.51
238.70
9.36
10.53%
12.65%
—
4.18
Div yield (avg)%
20.58
22.12
23.78
22.91
20.37
22.04
19.18
19.69
21.63
24.30
18.98
21.63
21.83
26
29.44
Payout ratio%
24.80
25.11
26.20
23.48
24.43
21.53
20.42
23.23
21.78
18.89
11.36
21.53
23.35
43
24.49
Shares (diluted)M
33.72
38.33
43.54
42.39
38.53
39.87
37.15
35.29
39.71
36.60
24.37
(1.02%)
2.10%
61
4.76
Buyback yield%
4.08
4.17
6.05
4.01
1.86
2.85
3.89
2.37
0.40
0.40
20.45
2.37
3.37
75
0.192
D/E ratiox
1.443
1.487
1.514
1.771
2.003
2.127
2.298
2.415
2.630
3.024
0.865
2.415
2.065
54
0.644
Enterprise value₹B
1.487
1.475
1.496
1.515
1.554
1.530
1.605
1.701
1.647
1.549
1.730
(0.06%)
(0.22%)
26
0.959
LT debt₹B
1.360
1.359
1.436
1.387
1.417
1.592
1.532
1.748
1.690
1.833
0.264
5.28%
3.17%
6
Revenue
₹3.710B
5.12%
1.00×
Cost of revenue
₹1.873B
5.51%
1.04×
Operating expenses
₹539.4M
4.28%
0.92×
Goodwill & intangibles
16.05%