3.610
Revenue₹B
2.776
2.847
2.833
2.856
2.943
3.026
3.075
3.138
3.240
3.326
3.722
2.47%
2.06%
89
27.50
Revenue growth%
0.40
0.40
0.50
0.40
2.91
0.82
0.40
1.76
3.97
4.49
9.12
1.76
0.66
43
7.21
Gross margin%
26.14
26.03
27.39
26.63
25.84
25.16
22.33
20.34
18.59
16.06
19.38
20.34
25.50
17
25.05
Operating margin%
1.50
1.38
4.05
2.67
4.16
6.87
9.64
12.10
13.56
14.12
10.84
12.10
5.52
23
4.31
Net margin%
5.05
2.27
4.89
6.41
3.57
3.63
2.75
3.82
1.45
0.92
19.90
2.75
3.60
37
32.82
P/E ratio (avg)x
42.17
48.56
48.63
48.72
49.26
49.71
55.73
60.35
57.69
61.26
8.054
57.69
49.48
22
24.23
EV/EBITx
12.78
14.54
17.04
20.19
22.36
26.16
30.78
32.89
36.52
36.42
9.672
32.89
24.26
18
22.06
FCF yield (avg)%
2.98
3.94
5.49
6.61
9.26
10.22
11.43
10.50
12.16
13.23
28.79
11.43
9.74
74
19.50
FCF margin%
9.72
9.27
8.72
9.57
8.85
8.73
9.01
10.28
9.54
11.68
5.45
9.54
9.41
55
0.373
FCF / Net incomex
0.510
0.531
0.550
0.533
0.576
0.588
0.638
0.678
0.760
0.728
0.823
0.678
0.582
54
12.02
ROIC%
5.41
2.67
0.40
3.33
4.05
2.22
0.72
0.40
2.44
4.71
8.19
2.22
2.56
75
7.03
Return on equity%
18.14
17.38
18.67
20.90
19.37
21.51
18.97
17.93
16.70
15.96
4.88
17.93
18.40
39
22.97
Return on assets%
9.16
7.27
6.45
9.14
10.65
9.99
12.68
11.38
14.23
11.37
9.54
11.38
10.32
79
14.45
EPS₹
15.35
16.23
17.08
18.06
16.87
15.56
15.53
16.40
16.10
16.89
15.80
0.02%
1.42%
—
12.20
EPS growth%
1.97
4.88
6.66
7.26
8.99
7.23
8.19
7.70
9.57
6.86
20.34
7.70
7.25
32
10.30
Bookvalue per sh₹
44.87
53.00
52.46
51.88
52.00
61.28
65.77
73.00
78.26
83.76
7.14
10.01%
7.84%
—
13.91
FCF per share₹
30.77
34.52
34.90
35.36
36.54
40.39
42.31
44.78
44.18
46.53
17.94
4.95%
5.02%
—
24.11
Dividend per sh₹
24.61
28.44
33.09
36.71
38.94
39.34
45.68
49.25
52.78
50.54
11.77
5.35%
8.33%
—
19.68
Div yield (avg)%
0.40
0.75
0.40
3.13
5.41
6.23
5.08
5.14
7.94
8.55
6.30
6.23
5.11
34
24.08
Payout ratio%
23.44
22.68
22.68
20.82
21.76
24.57
23.81
21.44
22.68
24.14
16.65
23.81
22.68
51
82.16
Shares (diluted)M
82.02
83.28
87.93
82.55
89.86
78.80
73.27
73.58
77.43
74.51
85.46
(3.68%)
(1.08%)
80
14.04
Buyback yield%
20.71
20.10
18.95
16.69
18.47
17.39
19.03
17.27
17.20
15.51
24.56
17.27
17.93
17
0.322
D/E ratiox
0.520
0.467
0.406
0.388
0.368
0.398
0.390
0.355
0.327
0.319
1.393
0.355
0.389
88
2.246
Enterprise value₹B
0.305
0.327
0.384
0.381
0.387
0.378
0.444
0.442
0.486
0.522
2.315
6.19%
6.59%
18
2.985
LT debt₹B
5.236
4.875
4.421
5.000
4.574
4.893
4.932
4.953
4.467
4.013
4.206
(2.58%)
(2.94%)
68
Revenue
₹3.326B
2.06%
1.00×
Cost of revenue
₹1.972B
2.45%
1.04×
Operating expenses
₹458.6M
1.69%
0.96×
Cash and investments
19.96%
Spread over hurdle
(6.32%)