12.05
Revenue₹B
20.31
21.16
21.72
22.23
23.45
24.68
25.97
26.57
27.01
27.57
12.93
3.29%
3.37%
42
24.48
Revenue growth%
7.64
5.74
5.41
2.52
2.14
0.40
0.40
3.09
4.09
6.55
16.19
3.09
3.59
63
24.06
Gross margin%
3.44
3.26
3.98
6.05
3.46
1.92
1.42
1.53
2.86
0.98
23.50
1.53
3.06
41
2.86
Operating margin%
13.52
11.78
12.40
9.73
6.86
5.97
7.38
7.14
8.15
9.44
6.16
7.38
8.79
36
11.38
Net margin%
25.71
24.98
26.16
24.92
23.46
24.86
23.26
24.28
24.51
25.08
19.99
24.51
24.89
89
6.147
P/E ratio (avg)x
10.84
11.00
10.29
10.66
9.228
9.285
9.668
8.678
8.292
7.195
23.80
8.678
9.477
59
24.70
EV/EBITx
30.52
32.12
34.69
38.51
46.36
49.64
50.73
60.86
65.70
77.16
17.73
60.86
48.00
34
17.84
FCF yield (avg)%
1.43
2.60
1.57
1.61
2.29
2.24
4.93
4.31
1.54
0.40
7.06
2.24
1.92
76
10.54
FCF margin%
15.23
13.33
14.84
17.45
16.94
19.39
16.60
14.52
15.40
15.95
27.91
15.95
15.68
34
1.480
FCF / Net incomex
1.425
1.465
1.605
1.782
2.076
2.097
2.376
2.558
3.042
3.003
1.036
2.558
2.087
69
25.22
ROIC%
3.17
5.25
6.75
8.50
8.67
9.91
11.28
9.15
6.81
5.01
26.13
9.15
7.65
27
6.79
Return on equity%
9.48
10.88
13.61
13.86
11.85
9.38
10.88
10.81
10.66
9.47
10.84
10.66
10.85
49
26.11
Return on assets%
16.14
18.75
16.14
14.78
13.38
12.73
12.64
9.79
7.03
5.41
16.50
9.79
13.06
29
11.26
EPS₹
2.74
2.60
2.55
2.76
2.64
2.70
2.41
2.12
1.85
1.90
11.72
(6.37%)
(3.21%)
—
19.35
EPS growth%
10.07
9.51
6.79
8.52
7.49
8.00
9.21
7.23
5.32
7.52
25.53
7.52
7.76
36
4.41
Bookvalue per sh₹
17.07
19.82
22.63
22.97
24.61
23.83
24.71
23.66
23.19
26.15
9.74
1.22%
4.91%
—
12.31
FCF per share₹
13.09
11.29
9.76
9.80
10.27
9.49
9.08
9.37
10.09
10.54
12.98
0.52%
(1.65%)
—
10.16
Dividend per sh₹
10.99
11.79
11.65
13.85
14.89
14.43
16.21
19.57
20.98
21.25
2.71
7.37%
7.78%
—
14.81
Div yield (avg)%
30.42
31.73
34.37
35.29
32.96
32.08
32.89
31.79
29.38
31.76
25.35
31.79
31.94
93
11.54
Payout ratio%
7.10
6.05
4.60
4.67
2.79
0.40
3.27
0.46
1.32
0.40
8.33
0.46
3.03
83
1.288
Shares (diluted)B
2.691
2.788
2.856
2.935
3.510
3.820
4.229
4.927
4.990
5.410
1.343
9.04%
8.65%
95
15.41
Buyback yield%
1.27
1.50
0.40
0.40
0.40
0.40
3.19
4.43
3.65
4.67
28.85
3.65
1.39
45
1.725
D/E ratiox
0.102
0.090
0.095
0.083
0.088
0.076
0.079
0.084
0.084
0.083
1.286
0.083
0.084
13
15.30
Enterprise value₹B
22.69
23.10
25.62
24.25
22.87
23.47
23.17
25.79
28.76
31.54
18.26
6.64%
2.25%
51
1.892
LT debt₹B
17.92
20.29
19.91
20.65
24.36
24.13
27.65
30.70
30.49
33.82
30.79
6.78%
7.17%
74
Revenue
₹27.57B
3.37%
1.00×
Cost of revenue
₹19.09B
3.25%
0.99×
Operating expenses
₹5.827B
3.13%
0.98×
Cash and investments
17.48%
Spread over hurdle
(6.26%)