1.161
Revenue₹B
0.696
0.743
0.775
0.824
0.860
0.925
0.963
1.002
1.059
1.103
1.206
5.08%
5.14%
12
8.15
Revenue growth%
13.93
14.45
15.89
17.14
18.10
18.10
20.97
18.16
16.43
16.42
4.40
18.10
16.79
16
28.78
Gross margin%
24.35
21.50
19.78
21.98
23.95
21.32
20.79
23.38
24.87
22.68
11.83
22.68
22.33
14
22.68
Operating margin%
8.80
9.62
7.24
7.46
7.08
10.07
10.07
8.00
6.99
8.85
4.69
8.85
8.40
38
7.36
Net margin%
24.88
22.80
20.50
20.70
22.80
20.63
17.80
19.90
19.66
17.95
24.78
19.66
20.57
68
24.22
P/E ratio (avg)x
8.967
8.509
9.421
9.792
10.43
10.78
11.04
10.40
9.301
8.988
20.69
10.40
9.607
60
25.18
EV/EBITx
9.748
11.20
13.37
13.37
13.39
13.15
14.38
17.05
19.53
20.10
29.51
17.05
13.38
41
9.54
FCF yield (avg)%
15.06
13.17
10.37
11.03
10.21
10.53
12.07
12.84
13.60
11.04
29.64
12.07
11.56
41
8.10
FCF margin%
8.56
5.84
6.50
4.21
6.68
6.57
7.90
6.86
9.09
10.49
10.73
7.90
6.77
41
0.775
FCF / Net incomex
1.238
1.139
1.057
1.137
1.105
1.046
1.044
1.155
1.081
1.046
0.720
1.046
1.093
84
6.01
ROIC%
20.23
21.81
19.23
18.51
18.65
19.10
21.20
19.78
16.87
16.94
7.07
19.10
19.17
14
29.03
Return on equity%
16.34
15.42
15.39
15.80
15.24
17.66
18.54
17.34
16.73
18.72
17.98
17.66
16.53
40
14.72
Return on assets%
22.65
20.84
23.72
23.38
25.38
23.58
26.41
25.21
22.43
22.83
11.82
23.58
23.48
78
0.55
EPS₹
0.74
0.80
0.81
0.82
0.84
0.84
0.87
0.82
0.80
0.84
0.61
0.09%
0.62%
—
22.50
EPS growth%
23.71
20.92
18.32
20.92
20.84
18.92
20.31
21.39
18.75
21.58
27.39
20.31
20.88
76
1.25
Bookvalue per sh₹
1.94
1.92
1.96
2.18
2.20
2.42
2.50
2.43
2.90
2.84
1.31
5.24%
5.60%
—
1.14
FCF per share₹
1.32
1.35
1.49
1.35
1.24
1.36
1.39
1.57
1.66
1.62
0.80
5.53%
2.12%
—
1.26
Dividend per sh₹
2.30
2.30
2.35
2.66
2.67
2.87
3.13
3.16
3.78
4.06
0.73
8.72%
7.04%
—
3.15
Div yield (avg)%
17.54
19.24
17.15
20.14
20.97
23.23
26.20
27.03
27.24
25.69
15.01
26.20
22.10
18
19.27
Payout ratio%
18.98
18.86
20.49
18.55
20.08
21.70
21.47
19.25
21.97
19.86
7.23
21.47
19.97
11
631.4
Shares (diluted)M
543.1
495.4
507.4
498.8
439.0
430.2
418.2
407.8
353.5
327.0
621.3
(5.72%)
(5.26%)
67
10.01
Buyback yield%
17.60
19.61
19.28
21.53
19.33
18.39
17.27
18.24
20.09
21.67
29.77
18.39
19.30
82
1.472
D/E ratiox
1.624
1.678
1.790
1.669
1.839
2.008
1.832
1.802
1.978
2.038
1.067
1.978
1.817
21
1,064
Enterprise value₹M
79.96
83.96
75.52
65.93
68.49
66.13
64.89
69.05
74.47
66.83
402.6
(0.49%)
(2.52%)
68
0.387
LT debt₹B
0.972
1.008
1.089
1.147
1.235
1.322
1.482
1.545
1.548
1.820
1.281
8.06%
7.21%
39
Revenue
₹1.103B
5.14%
1.00×
Cost of revenue
₹588.5M
5.25%
1.01×
Operating expenses
₹146.3M
5.05%
0.99×
Spread over hurdle
(1.99%)