6.964
Revenue₹B
12.84
12.84
12.89
13.30
13.73
13.77
13.84
14.09
14.58
15.26
7.449
2.13%
1.99%
63
3.95
Revenue growth%
4.00
3.14
1.89
0.40
0.40
0.40
2.81
4.23
5.08
2.68
9.63
2.81
2.75
54
20.00
Gross margin%
20.11
22.51
24.19
27.00
29.71
27.35
25.49
26.66
26.03
23.47
7.79
26.03
25.76
72
6.11
Operating margin%
3.52
4.43
3.58
2.93
5.55
7.34
6.88
9.82
10.49
12.59
26.02
9.82
6.22
21
17.08
Net margin%
14.88
11.89
10.56
10.75
8.96
6.91
8.38
10.22
8.70
9.73
8.91
8.70
9.98
94
20.19
P/E ratio (avg)x
25.21
24.70
23.60
21.83
23.44
23.66
23.82
24.56
21.44
22.43
25.64
23.66
23.63
44
27.99
EV/EBITx
14.34
15.67
18.27
21.04
23.61
26.80
29.16
29.00
32.51
36.04
18.15
29.16
25.20
20
22.20
FCF yield (avg)%
34.50
34.47
34.06
35.68
38.06
36.69
34.49
32.36
33.55
36.50
14.94
34.49
34.50
7
3.39
FCF margin%
12.77
11.94
11.16
9.21
9.44
7.42
9.20
7.26
9.34
9.45
16.61
9.20
9.39
57
0.143
FCF / Net incomex
0.884
0.982
0.932
1.016
1.024
1.185
1.138
1.134
1.106
1.187
0.883
1.138
1.065
16
14.57
ROIC%
7.18
4.85
2.87
3.80
3.14
3.22
4.04
3.66
4.98
6.57
21.45
4.04
3.92
70
16.28
Return on equity%
0.40
0.40
0.58
2.44
3.95
2.26
4.87
3.64
4.47
6.87
12.96
4.47
3.04
24
18.50
Return on assets%
0.40
2.58
5.02
4.13
1.45
3.52
0.91
3.74
5.58
4.17
5.17
3.74
3.63
8
71.75
EPS₹
55.39
50.70
48.70
55.53
55.57
59.59
54.65
60.24
56.14
59.79
77.43
1.47%
1.74%
—
10.17
EPS growth%
13.63
16.21
13.79
12.76
9.90
9.30
7.98
10.30
11.82
13.70
14.80
10.30
12.29
62
62.45
Bookvalue per sh₹
53.62
49.89
50.52
44.56
44.62
43.19
44.24
38.11
38.80
39.44
69.30
(2.44%)
(2.60%)
—
13.77
FCF per share₹
16.09
15.16
15.00
14.96
13.59
12.99
13.28
13.18
12.20
12.45
10.83
(1.74%)
(3.35%)
—
69.98
Dividend per sh₹
74.59
82.99
89.04
97.39
113.78
120.37
117.27
129.84
128.24
134.97
12.95
3.48%
6.37%
—
17.92
Div yield (avg)%
14.93
14.99
12.21
11.20
8.81
7.31
6.78
9.60
7.50
9.54
8.14
7.50
9.57
84
25.81
Payout ratio%
7.15
6.35
4.21
3.78
4.29
7.18
9.87
9.88
7.96
8.23
29.63
8.23
7.17
8
78.74
Shares (diluted)M
88.36
84.18
80.06
75.50
69.34
68.99
64.64
66.18
59.06
52.93
79.10
(5.26%)
(4.12%)
67
25.66
Buyback yield%
25.06
27.92
25.65
24.72
25.25
23.61
23.64
22.66
22.15
23.24
26.52
23.24
24.18
11
0.132
D/E ratiox
1.169
1.199
1.222
1.229
1.312
1.467
1.521
1.725
1.583
1.730
0.201
1.583
1.389
22
5.623
Enterprise value₹B
23.00
23.02
24.92
27.88
32.40
37.33
42.97
47.35
48.61
49.28
11.22
8.75%
9.20%
15
12.11
LT debt₹B
9.683
10.93
11.58
12.34
13.63
13.90
15.02
14.27
13.93
12.61
9.130
(1.54%)
3.79%
49
Revenue
₹15.26B
1.99%
1.00×
Cost of revenue
₹10.21B
1.76%
0.98×
Operating expenses
₹3.168B
2.50%
1.05×
Cash and investments
15.35%
Spread over hurdle
(10.88%)