13.72
Revenue₹B
35.52
36.83
38.10
39.27
42.12
44.39
46.68
48.45
51.20
53.04
14.45
4.72%
4.75%
29
17.31
Revenue growth%
23.18
21.06
18.61
16.85
19.24
19.99
22.61
21.15
23.61
26.09
8.27
22.61
21.11
30
9.56
Gross margin%
11.38
12.53
15.44
13.40
14.41
13.29
11.45
9.11
8.98
7.31
27.54
9.11
11.99
44
18.91
Operating margin%
20.70
20.18
18.10
15.30
13.63
12.58
14.67
17.66
14.85
17.55
3.93
14.85
16.42
39
19.03
Net margin%
0.40
0.98
0.40
2.51
4.19
3.81
6.04
6.10
7.58
10.15
17.00
6.10
4.00
19
32.49
P/E ratio (avg)x
56.62
66.84
79.02
94.18
106.4
115.1
112.1
119.9
126.0
131.9
29.56
119.9
109.3
66
18.20
EV/EBITx
7.181
7.739
7.084
7.414
7.513
7.910
8.878
8.372
9.165
10.27
32.62
8.878
7.825
54
13.23
FCF yield (avg)%
17.33
17.84
17.72
18.71
18.05
17.19
14.27
15.83
13.68
15.70
24.10
15.70
17.26
42
8.98
FCF margin%
23.48
23.55
22.80
25.39
24.74
27.27
27.43
26.05
24.81
26.06
8.87
26.06
25.10
15
1.228
FCF / Net incomex
1.571
1.645
1.729
1.626
1.648
1.589
1.488
1.424
1.570
1.740
1.454
1.570
1.608
9
5.31
ROIC%
8.95
7.31
5.16
7.01
4.26
4.34
2.56
0.41
0.40
2.38
3.83
2.38
4.30
67
16.20
Return on equity%
21.82
20.81
21.19
20.42
20.33
22.93
20.78
22.60
25.02
23.44
26.11
22.93
21.50
8
6.86
Return on assets%
37.46
37.29
35.38
34.27
36.48
35.93
35.83
34.06
31.28
29.26
23.52
34.06
35.60
50
125.25
EPS₹
295.47
288.63
344.97
376.54
398.17
468.79
457.83
530.76
622.19
628.93
137.47
9.57%
9.26%
—
4.25
EPS growth%
9.83
6.97
9.84
9.31
9.97
9.43
11.25
10.14
7.24
4.33
7.11
9.43
9.63
86
231.33
Bookvalue per sh₹
336.21
354.91
355.73
429.45
432.44
467.33
474.51
503.66
518.94
582.21
202.93
6.13%
6.34%
—
232.37
FCF per share₹
105.12
109.12
105.14
101.85
112.06
117.55
120.83
118.85
123.33
125.32
296.90
2.26%
0.78%
—
290.73
Dividend per sh₹
301.42
344.75
411.72
433.61
515.52
608.30
634.34
666.78
704.19
816.38
155.21
9.63%
10.56%
—
13.21
Div yield (avg)%
15.64
17.98
16.44
16.38
18.23
16.16
15.56
12.83
11.34
14.25
4.19
14.25
15.90
35
19.11
Payout ratio%
12.54
14.03
16.95
18.01
16.37
14.18
16.13
15.68
14.04
11.08
23.90
14.18
14.93
23
164.9
Shares (diluted)M
230.8
244.4
249.8
236.3
246.4
286.6
305.4
353.2
405.6
456.8
160.4
13.14%
8.68%
65
16.45
Buyback yield%
8.77
9.76
8.42
8.61
10.12
8.06
7.00
9.35
11.74
12.07
16.88
9.35
9.06
87
0.983
D/E ratiox
0.427
0.416
0.473
0.465
0.428
0.427
0.469
0.457
0.516
0.550
1.783
0.469
0.461
63
51.02
Enterprise value₹B
59.28
64.53
67.66
72.33
70.88
68.34
74.44
78.84
89.00
92.36
16.88
5.44%
5.69%
66
26.38
LT debt₹B
23.24
24.41
24.83
27.12
26.08
26.13
26.00
28.74
29.09
28.16
40.03
1.55%
0.92%
42
Revenue
₹53.04B
4.75%
1.00×
Cost of revenue
₹30.50B
4.79%
1.00×
Operating expenses
₹6.494B
5.15%
1.04×
Property and equipment
16.89%
Spread over hurdle
40.87%