1.422
Revenue₹B
0.989
1.046
1.126
1.179
1.248
1.351
1.408
1.483
1.566
1.664
1.465
5.92%
5.98%
49
8.66
Revenue growth%
5.14
6.03
7.75
10.04
8.50
8.22
5.46
4.02
1.94
1.58
16.96
4.02
5.75
42
9.91
Gross margin%
12.10
11.19
10.50
12.97
15.70
17.14
18.66
18.35
18.01
20.20
28.92
18.35
16.42
8
12.86
Operating margin%
15.21
13.68
11.81
12.99
14.97
15.75
14.98
15.49
13.67
13.09
15.98
14.98
14.32
94
21.54
Net margin%
6.26
8.27
6.96
9.87
12.11
14.33
15.41
15.33
15.84
13.80
16.30
15.33
12.96
71
34.29
P/E ratio (avg)x
28.23
30.61
33.89
30.65
27.48
26.73
26.05
25.51
27.96
25.14
19.36
26.05
27.72
68
36.37
EV/EBITx
23.75
23.44
23.82
23.24
23.99
23.24
22.72
23.48
24.51
24.66
32.79
23.48
23.61
47
18.50
FCF yield (avg)%
12.93
11.37
8.62
6.31
4.39
1.88
4.58
1.64
0.40
0.40
16.72
1.64
4.48
82
10.50
FCF margin%
15.86
17.22
19.47
16.61
17.45
14.53
13.34
11.61
14.27
16.65
13.30
14.27
16.23
34
0.968
FCF / Net incomex
0.420
0.430
0.472
0.511
0.449
0.419
0.416
0.386
0.337
0.327
0.143
0.386
0.419
76
10.98
ROIC%
23.14
23.29
23.71
25.30
24.92
27.52
27.70
26.86
26.81
25.39
9.45
26.86
25.34
94
22.08
Return on equity%
19.20
18.88
16.99
16.39
17.84
16.04
16.74
15.13
15.90
17.68
14.47
16.04
16.87
36
24.92
Return on assets%
11.31
9.48
9.83
9.56
7.69
8.87
8.93
8.11
10.00
7.00
27.13
8.87
9.20
76
15.59
EPS₹
76.28
73.67
79.29
89.53
86.00
96.82
96.02
96.67
98.88
102.97
16.92
3.67%
4.48%
—
19.41
EPS growth%
24.51
23.47
22.51
20.64
20.54
21.84
24.56
24.73
25.12
25.35
7.71
24.73
23.99
68
106.12
Bookvalue per sh₹
81.17
78.45
73.37
83.55
79.13
79.13
74.01
83.03
82.64
81.78
79.52
0.66%
(0.84%)
—
88.14
FCF per share₹
59.41
64.45
72.98
71.70
75.86
77.68
85.85
88.43
96.91
104.92
86.77
6.70%
6.88%
—
15.75
Dividend per sh₹
87.63
99.92
98.04
107.34
122.68
117.75
128.90
142.33
152.52
151.01
103.71
4.24%
6.65%
—
22.14
Div yield (avg)%
21.33
21.72
22.95
21.94
23.43
22.32
20.66
18.78
16.86
19.21
22.25
19.21
21.53
83
24.61
Payout ratio%
3.55
5.38
6.37
4.96
5.45
5.08
3.03
0.43
1.99
1.57
20.68
1.99
4.25
42
9.943
Shares (diluted)M
9.907
9.287
8.579
8.198
7.321
6.890
7.456
7.007
6.008
6.151
10.18
(3.42%)
(4.37%)
18
12.20
Buyback yield%
10.12
7.30
7.32
10.26
13.06
11.15
9.12
9.22
7.78
6.15
24.13
9.12
9.17
30
0.875
D/E ratiox
1.175
1.118
1.121
1.013
1.099
1.115
1.152
1.101
1.183
1.240
0.314
1.152
1.120
36
0.480
Enterprise value₹B
1.364
1.275
1.265
1.421
1.489
1.514
1.429
1.498
1.619
1.725
0.477
3.00%
1.75%
48
1,586
LT debt₹M
754.7
781.5
732.1
678.9
777.2
850.4
886.0
852.9
812.6
753.7
574.0
(0.61%)
0.35%
43
Revenue
₹1.664B
5.98%
1.00×
Cost of revenue
₹984.7M
6.04%
1.01×
Operating expenses
₹251.0M
6.06%
1.01×
Goodwill & intangibles
16.49%
Spread over hurdle
(9.71%)