0.994
Revenue₹B
1.112
1.164
1.230
1.284
1.345
1.441
1.514
1.620
1.688
1.836
1.030
6.41%
5.87%
88
15.27
Revenue growth%
12.29
12.43
12.50
14.02
16.30
14.43
13.16
13.69
14.48
14.09
14.63
14.09
13.85
8
11.87
Gross margin%
12.60
10.78
12.68
12.40
10.15
9.50
10.41
12.00
14.31
13.18
28.47
12.00
12.20
88
14.17
Operating margin%
3.31
6.17
5.04
7.85
10.18
8.36
10.14
12.28
10.76
12.31
6.68
10.76
9.25
72
21.56
Net margin%
1.30
0.40
2.97
5.25
5.00
7.43
10.08
9.36
10.34
9.65
13.66
9.65
6.34
69
17.26
P/E ratio (avg)x
30.02
32.40
31.31
31.78
33.25
30.40
32.65
29.76
31.79
31.71
27.06
31.71
31.75
81
36.44
EV/EBITx
42.92
42.57
40.96
38.62
39.06
44.74
44.56
44.67
47.10
46.04
21.03
44.74
43.74
47
29.50
FCF yield (avg)%
24.17
23.14
21.18
19.60
16.98
18.20
19.87
21.48
19.36
18.41
17.87
19.36
19.74
93
13.73
FCF margin%
9.30
11.02
10.92
8.56
11.21
10.97
13.39
14.91
12.83
14.63
15.80
13.39
11.11
92
0.330
FCF / Net incomex
0.729
0.844
0.819
0.790
0.909
0.930
0.904
1.008
1.083
1.084
1.310
1.008
0.906
39
15.55
ROIC%
16.33
14.33
12.61
10.15
10.14
10.08
7.16
4.65
6.53
8.20
4.83
7.16
10.11
29
20.04
Return on equity%
27.61
27.72
29.59
28.16
27.43
29.45
27.81
30.10
31.83
34.34
15.70
30.10
28.80
23
21.14
Return on assets%
4.25
5.15
6.75
7.75
9.00
6.86
4.05
1.59
0.40
0.40
7.59
1.59
4.70
39
3.36
EPS₹
4.71
5.08
5.24
4.81
4.96
4.53
3.98
3.98
4.35
4.34
3.51
(2.64%)
(0.97%)
—
4.11
EPS growth%
6.53
4.80
2.61
3.10
2.17
0.40
0.40
2.18
1.07
3.48
20.52
1.07
2.40
40
6.09
Bookvalue per sh₹
10.31
10.13
10.50
10.24
11.63
11.74
12.46
13.48
12.24
12.45
10.08
1.38%
1.89%
—
13.79
FCF per share₹
4.89
4.91
5.01
4.84
5.42
6.37
7.30
7.95
8.43
8.52
11.80
9.45%
6.17%
—
7.51
Dividend per sh₹
16.78
17.38
18.64
19.48
18.86
22.11
23.82
24.83
26.79
29.55
5.24
9.40%
6.59%
—
13.34
Div yield (avg)%
12.92
14.98
13.12
13.00
13.07
12.66
12.79
10.78
10.25
7.50
8.82
10.78
12.86
22
25.55
Payout ratio%
24.43
24.91
25.76
26.83
28.75
30.52
28.20
28.45
29.74
28.57
23.67
28.57
28.32
74
44.06
Shares (diluted)M
49.75
46.79
53.63
56.87
64.20
64.91
65.26
74.84
77.51
70.93
44.53
2.01%
3.33%
25
26.24
Buyback yield%
10.83
11.87
13.60
14.21
14.31
11.49
12.78
13.79
13.30
15.95
5.57
13.30
13.45
44
1.053
D/E ratiox
1.451
1.388
1.439
1.233
1.336
1.251
1.369
1.497
1.323
1.172
1.511
1.323
1.353
53
1,363
Enterprise value₹M
961.4
848.2
874.9
970.4
874.1
841.5
743.0
751.7
813.1
774.4
938.8
(2.39%)
(2.26%)
76
0.761
LT debt₹B
0.534
0.557
0.596
0.663
0.722
0.702
0.647
0.672
0.738
0.777
1.168
1.50%
4.46%
63
Revenue
₹1.836B
5.87%
1.00×
Cost of revenue
₹1.272B
5.88%
1.00×
Operating expenses
₹353.0M
6.28%
1.04×
Cash and investments
16.14%
Goodwill & intangibles
16.10%
Spread over hurdle
(1.70%)