112.9
Revenue₹B
88.41
90.40
93.83
94.06
95.82
96.28
97.61
100.6
101.7
105.4
121.6
1.93%
1.72%
23
24.91
Revenue growth%
20.26
22.07
19.30
17.95
15.92
15.19
13.10
13.12
13.52
10.88
28.53
13.12
15.55
35
27.17
Gross margin%
16.76
14.76
13.98
15.38
13.55
13.40
14.84
14.14
16.91
15.90
17.07
14.84
14.80
54
2.44
Operating margin%
8.22
5.56
8.02
5.15
2.88
2.98
1.63
0.72
1.57
4.57
2.70
1.63
3.78
60
16.03
Net margin%
29.68
29.73
28.07
29.37
28.27
26.29
25.66
27.44
26.75
25.87
17.29
26.29
27.76
29
20.73
P/E ratio (avg)x
39.64
44.41
44.85
50.52
47.12
49.67
47.72
44.74
46.48
49.52
32.85
47.72
46.80
31
10.07
EV/EBITx
32.63
38.33
36.87
36.87
35.63
40.14
45.68
44.89
47.53
55.78
14.65
45.68
39.24
10
2.83
FCF yield (avg)%
2.50
2.81
2.18
4.67
7.12
9.82
9.29
11.21
12.76
14.77
17.77
11.21
8.20
14
20.29
FCF margin%
13.31
14.28
16.88
18.42
17.77
15.38
12.57
13.86
11.11
9.30
6.25
12.57
14.07
28
0.208
FCF / Net incomex
1.308
1.472
1.329
1.218
1.101
1.161
1.119
1.174
1.308
1.295
0.348
1.174
1.257
54
6.76
ROIC%
21.74
18.81
16.85
14.07
12.34
11.16
12.42
14.07
12.95
10.38
26.33
12.42
13.51
18
20.30
Return on equity%
0.40
0.40
0.40
1.03
3.19
4.80
4.93
5.77
4.53
2.20
23.66
4.80
2.69
34
29.35
Return on assets%
12.70
14.47
13.55
13.47
10.54
11.09
13.20
12.43
9.97
9.23
22.22
11.09
12.57
47
162.96
EPS₹
136.02
131.47
113.94
121.83
118.24
108.48
117.77
113.50
115.77
112.67
172.42
(0.96%)
(3.31%)
—
2.29
EPS growth%
5.88
3.30
0.86
0.43
1.64
0.40
0.40
0.40
3.10
1.67
21.01
0.40
1.25
22
349.65
Bookvalue per sh₹
326.55
340.35
366.90
343.35
327.63
309.78
288.86
274.24
273.91
240.64
206.91
(5.99%)
(2.51%)
—
209.00
FCF per share₹
311.78
330.78
314.60
336.13
332.20
349.75
308.87
331.16
340.53
332.59
197.35
0.02%
1.73%
—
329.84
Dividend per sh₹
154.81
145.74
148.94
172.63
196.92
205.73
233.61
258.98
281.78
277.05
116.51
7.07%
6.35%
—
6.22
Div yield (avg)%
8.14
7.36
7.42
6.03
8.55
7.58
5.12
6.69
9.59
11.96
9.14
7.58
7.50
34
29.45
Payout ratio%
31.99
29.57
26.73
28.11
29.85
30.27
28.49
28.23
25.46
24.96
27.49
28.23
28.36
64
385.2
Shares (diluted)M
596.3
694.3
693.8
678.1
687.1
664.0
653.5
675.5
797.0
768.1
389.4
2.26%
3.82%
66
9.23
Buyback yield%
10.42
10.98
10.76
9.99
10.79
12.99
13.52
13.23
12.68
15.60
13.21
13.23
11.83
40
0.340
D/E ratiox
1.756
1.705
1.944
2.219
2.424
2.561
2.713
2.954
3.243
3.423
1.723
2.954
2.493
15
64.40
Enterprise value₹B
88.06
96.89
108.4
109.7
118.1
117.3
124.5
117.8
108.6
111.5
63.21
(1.15%)
2.49%
88
99.34
LT debt₹B
61.38
52.90
46.41
45.43
47.10
47.12
48.25
48.65
46.71
46.16
52.14
(0.40%)
(3.31%)
72
Revenue
₹105.4B
1.72%
1.00×
Cost of revenue
₹70.60B
1.75%
1.00×
Operating expenses
₹10.17B
0.20%
0.86×
Goodwill & intangibles
18.23%
Spread over hurdle
21.06%