4.354
Revenue₹B
3.821
4.207
4.650
4.992
5.337
5.689
6.093
6.615
7.278
8.007
4.523
8.45%
8.48%
22
29.14
Revenue growth%
7.80
6.48
6.80
6.56
4.51
3.99
4.27
5.98
3.41
2.53
4.58
3.99
5.24
10
27.01
Gross margin%
26.28
25.29
27.29
26.19
25.63
23.87
24.66
22.91
21.26
19.40
12.99
22.91
24.97
30
12.95
Operating margin%
4.57
3.88
5.81
4.02
1.15
0.40
1.02
0.40
2.78
0.94
26.57
0.94
1.96
90
25.37
Net margin%
0.72
0.40
3.37
3.08
5.95
4.72
3.55
3.89
5.18
3.83
17.01
3.89
3.69
83
32.57
P/E ratio (avg)x
14.87
15.20
16.39
16.46
17.37
18.05
18.71
22.34
25.03
28.64
20.79
22.34
17.71
74
7.150
EV/EBITx
28.18
30.71
32.89
35.05
38.40
41.17
46.38
47.79
52.80
47.97
20.39
47.79
39.79
38
24.92
FCF yield (avg)%
13.65
12.55
10.29
10.97
9.56
11.49
13.05
14.42
16.42
14.42
25.89
14.42
12.80
27
3.09
FCF margin%
24.24
26.75
26.92
29.62
30.62
28.30
30.39
29.61
30.12
31.62
11.91
30.12
29.61
13
0.216
FCF / Net incomex
1.213
1.092
1.097
1.186
1.227
1.136
1.005
1.080
0.962
1.008
1.236
1.008
1.095
23
18.21
ROIC%
14.91
14.46
16.02
16.26
15.29
17.09
19.58
20.12
20.14
20.19
9.86
20.12
16.68
35
25.58
Return on equity%
7.77
9.30
9.59
11.39
13.80
12.20
13.28
15.33
12.75
10.56
14.38
12.75
11.79
66
24.80
Return on assets%
24.14
21.77
23.81
25.86
27.71
30.03
30.44
32.24
29.89
28.05
2.84
30.03
27.88
89
0.13
EPS₹
0.84
0.88
0.85
0.83
0.87
0.92
0.92
1.04
1.15
1.25
0.13
7.56%
5.38%
—
14.88
EPS growth%
10.75
12.06
11.33
12.37
12.95
14.14
17.12
14.36
13.24
10.91
5.73
14.14
12.66
25
0.45
Bookvalue per sh₹
0.80
0.86
0.88
0.92
1.10
1.20
1.39
1.57
1.84
1.93
0.46
11.90%
10.55%
—
0.26
FCF per share₹
0.56
0.57
0.54
0.49
0.52
0.51
0.53
0.55
0.58
0.60
0.67
3.18%
1.33%
—
0.40
Dividend per sh₹
0.17
0.16
0.14
0.14
0.14
0.13
0.14
0.12
0.10
0.09
0.54
(8.34%)
(6.65%)
—
15.59
Div yield (avg)%
13.87
16.12
18.67
17.38
17.87
14.99
12.92
13.72
13.98
15.72
15.51
13.98
15.35
74
14.51
Payout ratio%
1.60
3.14
3.83
4.97
3.72
1.10
2.76
5.30
4.97
6.45
3.61
4.97
3.78
91
3.693
Shares (diluted)B
5.175
5.005
4.658
4.566
4.880
5.348
5.721
5.709
6.116
5.903
3.549
3.88%
2.01%
44
12.78
Buyback yield%
25.21
22.58
21.16
20.93
18.54
21.19
20.46
19.81
21.75
21.03
25.16
21.03
21.09
14
1.152
D/E ratiox
2.498
2.839
2.789
2.956
3.020
3.502
3.444
3.526
4.099
4.671
1.632
3.526
3.232
11
6.362
Enterprise value₹B
5.764
5.937
5.571
5.394
5.635
6.192
5.984
5.810
5.794
5.409
2.343
(0.81%)
(0.79%)
47
2.592
LT debt₹B
5.981
6.941
7.113
8.534
9.820
11.56
11.52
11.42
12.17
14.04
3.729
7.41%
8.55%
57
Revenue
₹8.007B
8.48%
1.00×
Cost of revenue
₹4.979B
8.34%
0.99×
Operating expenses
₹1.598B
8.50%
1.00×
Goodwill & intangibles
17.32%