7.723
Revenue₹B
7.720
7.806
7.920
8.101
8.094
8.261
8.341
8.538
8.778
9.097
8.111
2.36%
1.65%
51
21.39
Revenue growth%
23.02
25.24
27.87
26.48
28.50
31.06
33.45
34.90
32.17
31.36
29.64
32.17
29.78
49
4.01
Gross margin%
8.15
9.63
11.96
14.84
12.95
10.40
12.37
14.47
14.03
16.95
4.37
14.03
12.66
75
28.38
Operating margin%
21.93
18.98
17.69
16.50
15.04
14.16
14.72
15.54
13.86
16.12
8.24
14.72
15.83
33
19.76
Net margin%
0.41
0.40
0.40
0.68
3.36
3.15
0.40
1.25
0.40
2.37
4.29
1.25
0.54
51
16.52
P/E ratio (avg)x
30.53
30.10
32.52
36.06
36.63
39.57
41.02
43.21
47.17
48.68
24.65
43.21
38.10
49
7.135
EV/EBITx
21.48
20.58
22.63
23.90
24.80
23.78
27.00
30.27
34.77
32.48
18.30
30.27
24.35
89
11.28
FCF yield (avg)%
17.66
20.21
19.94
17.86
14.92
12.50
12.78
13.89
11.20
12.38
12.48
12.50
14.40
73
9.65
FCF margin%
13.87
16.47
14.90
16.20
13.78
16.48
18.44
18.45
17.58
17.11
28.85
17.58
16.48
48
1.422
FCF / Net incomex
0.723
0.824
0.782
0.859
0.909
0.851
0.810
0.892
0.992
1.088
0.966
0.892
0.855
16
25.54
ROIC%
28.11
25.56
23.67
23.81
23.46
25.13
24.36
22.01
22.25
23.93
19.04
23.93
23.87
57
17.06
Return on equity%
16.83
14.48
13.30
13.36
12.51
11.14
8.80
6.49
5.91
8.03
8.39
8.03
11.83
24
12.72
Return on assets%
7.62
4.72
5.20
7.29
7.45
6.81
4.61
4.04
5.82
4.95
10.26
4.95
5.51
16
3.79
EPS₹
0.98
0.93
0.88
0.76
0.74
0.74
0.65
0.68
0.58
0.50
3.87
(7.37%)
(5.72%)
—
12.59
EPS growth%
1.51
1.28
3.25
2.50
3.25
3.83
6.09
9.04
10.74
12.32
18.52
9.04
3.54
62
3.28
Bookvalue per sh₹
3.86
4.00
4.72
5.45
5.57
5.51
6.65
7.62
7.75
8.13
1.26
7.85%
8.35%
—
4.38
FCF per share₹
1.55
1.60
1.69
1.86
1.85
1.80
1.93
1.70
1.81
1.86
2.31
0.15%
2.66%
—
1.14
Dividend per sh₹
8.31
7.96
7.69
8.27
8.34
8.73
8.83
9.64
9.37
10.99
3.08
5.67%
4.56%
—
14.62
Div yield (avg)%
18.82
18.77
16.34
14.27
11.57
10.57
8.84
7.03
5.33
4.02
18.37
7.03
11.07
60
24.99
Payout ratio%
5.62
7.21
8.25
9.26
12.24
10.33
8.08
7.96
5.24
6.50
23.39
7.96
8.02
91
1.249
Shares (diluted)B
1.377
1.342
1.379
1.517
1.758
1.639
1.710
1.769
1.879
2.008
1.240
2.70%
4.64%
69
28.91
Buyback yield%
6.18
5.16
2.88
3.17
6.08
7.73
4.92
7.52
6.52
5.47
14.40
6.52
5.78
77
0.765
D/E ratiox
2.350
2.206
2.158
2.265
2.059
1.891
2.105
2.384
2.194
2.159
0.526
2.159
2.177
76
2.073
Enterprise value₹B
4.611
4.489
4.591
4.998
4.575
4.096
4.259
3.882
3.941
4.220
9.681
(1.60%)
(1.28%)
89
7.882
LT debt₹B
8.454
8.366
7.756
8.524
8.304
8.678
9.924
9.307
10.39
9.549
6.344
2.83%
0.89%
90
Revenue
₹9.097B
1.65%
1.00×
Cost of revenue
₹4.960B
1.67%
1.00×
Operating expenses
₹1.537B
2.31%
1.07×
Spread over hurdle
(3.60%)