0.450
Revenue₹B
0.541
0.582
0.629
0.664
0.702
0.743
0.810
0.887
0.966
1.020
0.486
7.75%
7.34%
37
28.87
Revenue growth%
8.25
9.24
6.73
6.79
8.96
9.66
7.92
10.71
10.28
12.95
24.44
10.28
9.10
10
22.98
Gross margin%
6.98
5.44
6.04
8.62
11.04
12.50
13.90
12.20
14.27
16.06
3.06
13.90
11.62
41
15.84
Operating margin%
29.43
31.84
29.21
26.43
28.14
27.85
30.10
30.11
32.34
32.48
27.57
30.11
29.76
28
19.84
Net margin%
16.35
14.25
13.98
12.72
15.48
17.26
16.15
16.83
13.88
15.22
22.42
16.15
15.35
25
26.79
P/E ratio (avg)x
28.77
30.76
28.12
24.02
21.96
18.85
16.14
15.07
14.87
15.75
34.54
15.75
20.40
95
16.18
EV/EBITx
18.51
17.56
16.61
17.20
16.04
17.13
18.03
17.76
16.88
16.92
11.00
17.13
17.17
83
4.22
FCF yield (avg)%
9.90
6.98
7.15
6.56
4.05
6.04
4.62
2.27
1.86
0.40
24.11
2.27
5.33
94
12.19
FCF margin%
11.65
12.72
12.76
14.70
14.45
16.15
18.84
18.63
21.06
23.64
6.79
18.84
15.43
26
1.693
FCF / Net incomex
1.024
1.053
1.058
1.212
1.302
1.320
1.440
1.504
1.668
1.738
0.922
1.504
1.311
53
6.81
ROIC%
23.81
25.63
23.59
24.32
25.64
26.77
25.27
28.14
28.72
30.08
22.74
28.14
25.63
45
17.67
Return on equity%
15.55
14.31
16.96
16.63
19.56
17.26
15.55
18.41
19.61
19.15
9.04
18.41
17.11
24
7.07
Return on assets%
27.87
25.98
25.93
23.48
23.82
22.53
24.24
22.27
22.92
21.29
12.22
22.53
23.65
94
17.87
EPS₹
4.94
4.99
5.74
5.66
6.37
6.39
7.53
8.27
9.01
10.24
19.80
9.96%
7.27%
—
8.50
EPS growth%
27.50
27.99
28.12
30.00
32.50
30.20
33.03
31.41
34.16
34.05
27.56
33.03
30.80
49
8.93
Bookvalue per sh₹
19.56
19.71
23.42
27.91
31.02
30.41
35.33
42.29
45.84
51.01
7.59
10.46%
10.29%
—
17.93
FCF per share₹
10.26
10.74
11.09
11.12
11.69
10.56
10.55
11.10
9.91
10.58
17.45
(1.98%)
(0.58%)
—
4.77
Dividend per sh₹
3.69
3.47
3.31
3.27
3.37
3.30
3.58
3.73
3.50
3.38
11.46
0.04%
(1.77%)
—
15.65
Div yield (avg)%
31.75
32.61
30.60
31.30
31.21
29.12
32.11
34.37
32.39
30.13
6.78
32.11
31.53
75
26.64
Payout ratio%
14.48
13.07
12.29
11.20
13.92
16.08
13.24
10.32
8.06
5.12
6.13
10.32
12.68
74
58.35
Shares (diluted)M
69.88
77.61
72.40
74.88
71.06
65.09
68.48
75.70
79.57
86.87
56.51
4.10%
2.58%
45
25.67
Buyback yield%
18.35
18.41
17.51
18.90
16.21
14.01
16.42
16.06
16.11
17.58
18.75
16.11
16.97
55
1.163
D/E ratiox
1.784
1.989
2.213
2.169
2.311
2.425
2.727
2.981
3.034
3.483
0.440
2.981
2.368
14
247.9
Enterprise value₹M
277.1
297.8
328.6
354.8
363.7
382.0
403.9
420.6
453.8
445.6
838.1
4.15%
5.26%
89
643.0
LT debt₹M
414.3
425.6
409.1
425.9
465.0
525.9
592.3
559.9
605.9
653.8
540.8
7.05%
4.21%
21
Revenue
₹1.020B
7.34%
1.00×
Cost of revenue
₹674.7M
7.29%
1.00×
Operating expenses
₹173.2M
6.90%
0.96×
Spread over hurdle
(6.23%)