0.981
Revenue₹B
0.660
0.694
0.712
0.749
0.783
0.817
0.846
0.871
0.886
0.929
1.084
3.48%
4.00%
74
21.20
Revenue growth%
30.32
28.25
28.78
28.35
29.81
29.15
29.57
29.22
30.50
30.20
8.55
29.57
29.40
13
6.70
Gross margin%
13.20
15.29
12.63
14.31
13.01
10.80
12.14
11.33
12.15
15.11
5.97
12.14
12.82
36
13.52
Operating margin%
16.79
19.04
17.45
20.12
18.69
20.42
17.99
16.57
15.37
16.46
12.67
16.57
17.72
63
28.13
Net margin%
35.87
34.51
36.90
37.69
37.46
39.93
37.96
38.96
37.22
39.30
18.03
38.96
37.58
5
34.62
P/E ratio (avg)x
47.57
49.95
48.30
52.83
54.35
61.64
64.98
59.30
59.01
65.96
18.62
61.64
56.68
36
27.04
EV/EBITx
32.89
34.86
30.84
31.83
30.20
26.03
23.77
20.49
18.76
19.09
28.61
20.49
28.11
39
9.94
FCF yield (avg)%
26.04
28.21
30.73
31.04
29.45
27.01
27.60
26.91
24.76
25.46
4.15
26.91
27.30
66
8.81
FCF margin%
11.96
9.99
12.81
15.55
16.21
16.67
17.54
20.51
18.54
20.61
20.18
18.54
16.44
70
0.576
FCF / Net incomex
0.619
0.671
0.633
0.670
0.680
0.736
0.716
0.743
0.750
0.844
0.477
0.743
0.698
30
20.23
ROIC%
26.40
24.15
21.51
23.96
21.18
23.73
20.84
23.70
26.26
24.91
22.16
23.73
23.85
19
26.97
Return on equity%
28.21
25.30
22.63
25.29
23.07
20.17
19.19
17.73
16.87
14.20
27.77
17.73
21.40
24
26.91
Return on assets%
13.65
15.76
17.16
17.38
16.08
18.39
19.72
22.37
22.34
21.46
9.08
21.46
17.89
60
4.95
EPS₹
11.64
11.61
11.67
11.53
12.03
12.03
13.58
14.52
16.18
17.09
5.32
7.27%
5.41%
—
7.17
EPS growth%
0.40
0.40
0.40
0.40
1.50
3.73
1.96
1.52
0.40
0.63
6.29
1.52
0.52
8
7.16
Bookvalue per sh₹
8.02
7.35
8.39
8.78
8.25
8.28
8.09
8.53
8.08
7.45
2.32
(2.01%)
(0.94%)
—
8.50
FCF per share₹
10.56
10.97
12.12
12.22
11.62
12.66
14.70
13.91
13.78
15.60
10.18
6.07%
3.63%
—
4.30
Dividend per sh₹
9.63
10.73
11.56
12.32
12.45
12.12
12.30
13.39
13.70
14.02
12.06
2.41%
4.99%
—
14.38
Div yield (avg)%
23.14
23.59
21.66
21.76
23.14
25.28
27.77
30.75
30.29
32.97
29.51
30.29
24.44
86
7.60
Payout ratio%
5.37
2.72
2.86
5.38
3.00
4.34
6.11
7.70
6.93
4.37
4.56
6.11
4.87
11
29.39
Shares (diluted)M
31.14
33.97
31.01
27.79
30.38
28.17
30.63
30.90
31.92
32.58
31.12
1.40%
0.90%
43
4.05
Buyback yield%
1.05
0.81
1.58
0.40
0.40
2.39
3.99
6.29
4.12
5.02
20.62
4.12
1.99
49
0.516
D/E ratiox
1.867
2.105
2.315
2.582
2.917
3.315
3.221
3.133
3.645
3.635
1.407
3.315
3.025
77
0.725
Enterprise value₹B
1.070
1.143
1.137
1.064
1.121
1.261
1.223
1.200
1.218
1.393
0.544
4.44%
2.49%
7
0.303
LT debt₹B
0.494
0.416
0.379
0.390
0.420
0.433
0.370
0.370
0.395
0.366
1.085
(2.75%)
(2.48%)
48
Revenue
₹929.0M
4.00%
1.00×
Cost of revenue
₹650.3M
4.00%
1.00×
Operating expenses
₹204.0M
4.49%
1.05×
Spread over hurdle
(2.54%)