18.18
Revenue₹B
11.21
11.84
12.42
13.31
14.46
15.70
16.97
18.18
19.20
20.35
20.13
7.07%
7.07%
70
4.35
Revenue growth%
9.61
9.71
10.29
8.01
7.22
5.40
8.25
9.87
12.25
12.31
7.60
9.87
9.66
9
2.15
Gross margin%
33.01
32.32
33.43
34.02
32.26
34.34
36.75
38.45
36.41
36.27
6.51
36.41
34.18
45
9.82
Operating margin%
5.93
5.23
5.31
2.76
1.77
0.69
2.01
3.13
5.22
7.45
13.66
3.13
4.18
87
9.43
Net margin%
15.77
14.83
14.51
13.65
14.53
16.14
15.35
15.01
13.17
10.50
15.94
15.01
14.68
34
14.73
P/E ratio (avg)x
74.04
80.97
87.42
95.83
99.68
107.8
107.8
122.3
135.8
140.4
37.18
122.3
103.7
25
9.813
EV/EBITx
20.99
19.88
20.79
22.26
23.05
21.77
21.59
22.74
20.12
17.70
29.54
21.59
21.29
56
6.62
FCF yield (avg)%
20.29
22.34
24.37
24.83
24.91
26.71
24.87
23.08
22.57
22.80
20.85
23.08
23.72
38
6.40
FCF margin%
16.40
17.98
17.17
19.79
22.67
24.66
23.92
22.28
23.56
23.05
13.22
23.56
22.48
88
0.630
FCF / Net incomex
0.447
0.492
0.544
0.519
0.557
0.561
0.592
0.615
0.550
0.498
1.726
0.561
0.547
26
12.67
ROIC%
12.71
13.77
16.38
17.67
17.90
17.22
18.02
17.08
19.73
17.45
24.47
17.45
17.33
41
23.59
Return on equity%
13.10
12.57
12.08
10.76
10.12
8.53
7.74
8.82
9.55
9.59
24.43
8.82
9.85
20
13.43
Return on assets%
2.20
1.22
0.40
0.40
2.50
1.09
3.69
1.16
2.79
0.58
23.79
1.16
1.19
60
39.96
EPS₹
11.01
12.06
12.47
12.07
10.88
10.30
9.82
10.08
9.43
9.08
42.81
(3.57%)
(2.32%)
—
21.62
EPS growth%
2.87
4.81
5.29
6.29
4.67
6.16
6.63
6.60
8.88
9.12
17.75
6.63
6.22
50
7.49
Bookvalue per sh₹
26.25
23.71
22.91
23.34
22.69
23.55
20.38
18.98
19.96
20.80
20.30
(1.72%)
(2.05%)
—
23.23
FCF per share₹
18.73
16.98
18.23
18.83
18.31
17.62
15.46
15.44
16.31
18.01
41.48
(0.33%)
(0.22%)
—
15.80
Dividend per sh₹
16.38
16.28
14.39
14.59
14.52
15.67
15.12
14.07
14.64
15.29
22.01
1.04%
(1.88%)
—
19.00
Div yield (avg)%
18.26
21.25
20.10
22.28
24.06
21.61
20.49
22.24
24.98
23.03
27.57
22.24
21.93
25
14.02
Payout ratio%
20.98
20.28
20.42
22.36
25.06
27.77
29.38
30.52
29.59
31.16
24.80
29.59
26.41
53
143.1
Shares (diluted)M
243.1
246.9
261.4
317.3
337.2
360.9
402.8
477.9
570.3
640.2
142.8
13.68%
11.63%
77
23.20
Buyback yield%
29.43
29.04
28.36
29.59
30.72
28.79
29.74
27.15
26.43
23.84
21.52
27.15
28.92
25
1.107
D/E ratiox
1.117
1.231
1.336
1.359
1.443
1.392
1.578
1.468
1.696
1.593
0.571
1.578
1.418
60
0.855
Enterprise value₹B
5.989
6.122
6.074
5.961
7.164
7.959
8.932
10.66
11.83
13.47
15.51
13.47%
8.26%
74
11.13
LT debt₹B
2.340
2.534
2.886
2.830
2.695
3.126
3.055
3.104
3.208
3.379
4.804
4.63%
3.59%
77
Revenue
₹20.35B
7.07%
1.00×
Cost of revenue
₹14.07B
7.08%
1.00×
Operating expenses
₹2.311B
7.41%
1.03×
Goodwill & intangibles
15.28%
Cash and investments
15.01%