6.353
Revenue₹B
9.008
9.357
9.481
9.637
9.760
10.00
10.30
10.43
10.70
11.32
6.893
3.00%
2.64%
14
24.19
Revenue growth%
24.55
21.89
21.68
21.60
23.04
21.44
22.15
19.48
22.47
21.64
4.89
21.64
21.79
52
13.52
Gross margin%
5.55
5.40
8.30
5.61
3.19
1.84
4.80
5.71
5.12
5.43
19.68
5.12
5.42
44
17.54
Operating margin%
7.22
9.62
6.95
9.69
8.03
8.85
11.51
11.53
12.72
10.00
22.72
11.51
9.65
66
8.91
Net margin%
7.74
8.53
6.58
7.94
6.64
7.34
6.95
8.30
8.75
11.57
24.21
8.30
7.84
14
27.36
P/E ratio (avg)x
12.46
14.00
13.41
14.04
15.63
17.97
18.06
20.68
19.91
22.99
23.26
19.91
16.80
83
25.14
EV/EBITx
14.96
14.69
12.59
12.36
12.86
12.58
13.42
14.03
13.73
12.44
22.81
13.42
13.14
21
20.26
FCF yield (avg)%
4.75
6.63
7.58
8.77
9.51
10.61
9.22
10.89
12.04
14.88
6.68
10.89
9.37
52
27.48
FCF margin%
6.54
8.62
5.94
6.77
8.66
10.93
13.04
13.67
13.50
15.92
22.38
13.50
9.79
20
1.416
FCF / Net incomex
1.078
1.246
1.299
1.495
1.641
1.958
2.160
2.210
2.389
2.389
1.035
2.210
1.800
64
6.38
ROIC%
12.61
10.91
13.77
13.80
11.75
13.07
13.59
15.36
13.42
11.59
20.19
13.42
13.24
60
3.87
Return on equity%
26.82
27.36
29.26
32.26
33.74
33.10
35.44
36.00
36.22
35.41
17.19
35.44
33.42
47
7.02
Return on assets%
17.36
14.64
12.61
11.32
10.04
7.51
9.71
10.55
11.30
13.18
8.56
10.55
11.31
32
218.45
EPS₹
86.30
88.36
92.16
91.03
101.66
105.21
107.38
104.47
107.48
106.96
224.36
1.02%
2.61%
—
5.34
EPS growth%
15.65
15.87
18.31
20.08
21.21
18.68
17.64
17.79
20.10
22.75
11.86
18.68
18.49
56
202.33
Bookvalue per sh₹
69.06
65.75
62.58
67.01
70.03
75.50
74.28
72.48
75.48
86.09
163.62
4.21%
2.08%
—
195.04
FCF per share₹
259.78
294.28
296.28
333.27
374.06
394.79
361.08
344.74
322.22
370.79
217.93
(0.18%)
4.56%
—
63.09
Dividend per sh₹
285.71
330.76
349.38
411.92
495.55
558.81
673.80
736.23
802.98
958.96
127.57
14.12%
12.75%
—
20.73
Div yield (avg)%
0.40
3.29
5.10
7.12
9.17
10.26
7.89
9.82
7.90
6.29
29.45
7.90
7.51
53
6.87
Payout ratio%
14.88
15.50
13.80
15.59
16.07
15.02
15.22
17.76
18.47
16.84
2.68
16.84
15.55
54
24.07
Shares (diluted)M
23.22
23.91
27.44
31.45
31.55
34.06
32.05
32.45
34.53
33.62
24.52
1.28%
3.39%
94
12.55
Buyback yield%
25.74
25.39
22.86
23.70
23.46
22.25
21.29
21.42
19.38
16.66
13.84
21.29
22.55
66
1.551
D/E ratiox
0.450
0.408
0.413
0.372
0.377
0.399
0.428
0.387
0.341
0.326
1.294
0.387
0.393
92
0.499
Enterprise value₹B
5.844
6.257
6.159
5.477
5.523
4.967
4.394
4.174
3.959
3.448
2.775
(8.99%)
(5.32%)
92
6.888
LT debt₹B
7.284
7.206
6.664
6.076
6.674
7.213
7.030
6.733
6.531
6.770
10.46
0.28%
(0.64%)
23
Revenue
₹11.32B
2.64%
1.00×
Cost of revenue
₹6.675B
2.54%
0.99×
Operating expenses
₹1.976B
2.93%
1.03×
Goodwill & intangibles
17.83%
Property and equipment
15.03%
Spread over hurdle
(5.46%)