28.63
Revenue₹B
66.81
70.26
75.42
82.42
87.48
92.68
98.24
104.0
113.0
120.4
29.82
6.59%
6.76%
16
5.52
Revenue growth%
1.48
4.33
3.68
5.13
5.28
5.27
4.24
4.99
4.49
4.85
13.54
4.85
4.67
75
24.71
Gross margin%
14.12
11.23
9.80
9.06
8.79
10.17
9.16
6.31
7.68
5.69
12.34
7.68
9.11
69
13.91
Operating margin%
10.99
13.30
11.73
8.90
8.62
11.62
12.02
13.47
13.19
11.88
14.14
12.02
11.80
82
6.36
Net margin%
6.96
6.23
8.61
10.14
12.56
9.75
8.63
7.58
5.38
3.02
11.52
7.58
8.09
18
35.51
P/E ratio (avg)x
52.85
53.34
53.77
53.09
51.76
55.32
54.58
54.85
62.05
65.89
9.543
55.32
54.17
43
7.791
EV/EBITx
10.43
9.857
11.47
10.80
12.43
13.17
13.21
15.36
17.32
19.22
14.14
15.36
12.80
43
22.69
FCF yield (avg)%
2.04
0.83
1.40
0.40
0.83
0.40
0.40
0.40
0.40
3.14
11.28
0.40
0.62
10
16.17
FCF margin%
20.24
20.59
20.67
22.16
19.95
20.70
21.21
20.99
20.54
22.28
25.54
20.99
20.68
41
0.939
FCF / Net incomex
1.045
1.113
1.110
1.182
1.093
1.135
0.997
0.884
0.832
0.808
0.290
0.884
1.069
32
27.13
ROIC%
15.46
16.10
15.54
16.23
18.15
15.20
15.62
17.24
16.26
18.85
24.45
16.26
16.16
63
6.86
Return on equity%
14.79
13.53
12.75
14.62
16.33
13.71
11.60
12.97
15.27
17.92
6.50
13.71
14.16
86
28.41
Return on assets%
13.67
11.61
13.27
12.99
15.30
12.80
15.37
12.63
13.95
11.24
28.51
12.80
13.13
47
384.28
EPS₹
386.91
433.22
521.68
629.67
716.89
867.98
956.60
1,007
1,203
1,343
425.30
13.37%
13.92%
—
23.42
EPS growth%
15.36
15.97
14.80
13.25
15.54
13.90
16.86
14.25
12.59
12.80
13.10
13.90
14.53
32
368.88
Bookvalue per sh₹
501.92
532.04
529.10
498.93
570.51
544.52
583.60
606.11
556.85
604.45
87.83
1.16%
2.40%
—
118.79
FCF per share₹
602.72
667.45
694.12
693.96
732.39
719.10
747.09
725.35
812.02
901.30
159.57
4.24%
4.58%
—
371.92
Dividend per sh₹
306.27
287.48
273.48
254.03
236.91
203.46
193.28
210.57
210.06
186.79
367.10
(4.64%)
(4.74%)
—
14.61
Div yield (avg)%
19.89
20.55
22.43
22.30
19.55
17.60
16.68
13.93
12.49
10.88
9.75
13.93
18.58
84
17.80
Payout ratio%
0.40
2.65
4.73
2.76
3.43
5.60
6.44
5.94
8.40
9.93
7.13
6.44
5.16
88
284.8
Shares (diluted)M
277.3
259.4
245.9
269.7
252.0
247.3
224.5
237.5
244.3
248.5
289.8
(0.29%)
(1.26%)
39
7.77
Buyback yield%
13.55
16.30
17.69
17.59
17.91
19.73
17.31
16.83
15.61
13.69
20.43
16.83
17.07
16
0.198
D/E ratiox
1.280
1.372
1.401
1.534
1.794
2.076
2.332
2.356
2.709
2.636
1.503
2.356
1.935
65
66.59
Enterprise value₹B
38.03
34.88
32.17
28.67
31.37
31.79
29.23
28.78
27.93
24.35
24.57
(4.94%)
(3.86%)
39
113.5
LT debt₹B
17.79
18.35
19.77
22.40
22.21
20.68
20.86
19.78
21.08
21.94
110.0
(0.25%)
1.35%
89
Revenue
₹120.4B
6.76%
1.00×
Cost of revenue
₹59.22B
6.76%
1.00×
Operating expenses
₹20.61B
6.82%
1.01×
Goodwill & intangibles
15.50%