27.85
Revenue₹B
24.06
25.32
27.59
30.02
31.31
33.50
35.05
37.31
38.82
42.10
28.59
6.10%
6.42%
59
3.29
Revenue growth%
7.90
9.67
8.83
7.18
6.11
6.17
4.92
4.03
5.24
4.85
26.17
4.92
6.14
67
17.34
Gross margin%
5.76
5.43
2.77
2.78
0.88
0.40
0.40
0.40
0.40
0.86
23.14
0.40
0.87
62
22.21
Operating margin%
16.72
18.30
19.76
19.16
22.04
19.43
20.68
21.52
19.47
21.35
20.23
20.68
19.62
46
24.44
Net margin%
10.42
12.44
11.14
11.62
12.74
10.04
8.33
5.50
4.60
3.28
2.06
5.50
10.23
12
33.18
P/E ratio (avg)x
46.12
45.38
46.45
46.68
52.81
60.29
54.94
54.42
61.32
63.75
16.81
60.29
53.61
92
32.33
EV/EBITx
38.86
38.17
41.72
46.76
50.22
50.34
50.26
45.28
47.98
43.32
28.65
47.98
46.02
17
28.99
FCF yield (avg)%
2.67
0.40
2.47
0.40
1.71
4.10
4.36
4.69
6.39
8.69
8.06
4.69
3.38
34
9.70
FCF margin%
16.44
16.19
16.91
17.72
17.80
19.16
19.01
16.70
13.86
13.68
28.70
16.70
16.81
64
1.099
FCF / Net incomex
0.597
0.607
0.575
0.552
0.560
0.514
0.531
0.522
0.568
0.486
0.492
0.522
0.556
94
15.58
ROIC%
24.75
27.73
29.43
31.73
34.00
35.04
37.36
34.38
34.60
35.68
19.82
35.04
34.19
11
2.27
Return on equity%
1.33
3.05
4.72
2.53
0.40
0.40
1.64
0.40
2.49
3.28
14.35
1.64
2.06
52
8.88
Return on assets%
9.96
8.10
9.97
9.27
12.26
10.35
11.03
13.54
14.29
11.63
20.93
11.63
10.69
7
15.38
EPS₹
14.32
12.79
11.37
10.84
9.47
9.83
8.83
9.59
9.34
8.91
16.46
(1.23%)
(3.83%)
—
21.93
EPS growth%
27.70
26.37
27.65
27.67
25.47
24.20
25.22
27.68
29.96
29.94
16.85
27.68
27.66
85
12.62
Bookvalue per sh₹
10.44
10.22
11.11
11.06
11.51
11.58
13.18
13.52
12.98
14.60
16.42
4.86%
5.03%
—
9.76
FCF per share₹
6.80
6.57
7.38
7.94
7.64
8.85
8.66
9.14
8.83
8.64
9.69
2.49%
1.68%
—
13.44
Dividend per sh₹
8.61
9.13
10.65
11.17
12.78
12.94
13.97
13.94
15.07
15.51
15.69
3.94%
5.98%
—
18.18
Div yield (avg)%
24.93
25.46
24.33
24.68
22.77
19.86
22.72
25.48
27.08
26.30
4.73
25.48
24.80
35
2.04
Payout ratio%
24.24
21.31
19.30
19.00
17.14
17.21
14.41
11.56
14.19
16.95
27.29
14.41
17.18
21
615.9
Shares (diluted)M
716.4
816.5
895.2
887.6
906.7
854.3
802.8
852.7
884.0
996.0
606.1
1.90%
4.35%
67
18.88
Buyback yield%
22.07
23.07
20.89
18.06
15.39
16.60
13.98
14.46
11.68
9.54
12.19
13.98
16.00
57
1.456
D/E ratiox
2.542
2.570
2.761
2.968
3.446
3.924
4.396
4.404
4.358
4.700
0.376
4.396
3.685
73
19.04
Enterprise value₹B
26.67
28.80
31.97
29.92
32.09
32.03
32.47
32.62
31.95
35.27
30.78
1.90%
2.33%
85
28.31
LT debt₹B
7.212
6.934
7.789
8.167
7.739
8.261
7.633
7.772
8.769
9.653
25.69
4.52%
2.31%
40
Revenue
₹42.10B
6.42%
1.00×
Cost of revenue
₹24.60B
6.33%
0.99×
Operating expenses
₹4.864B
6.28%
0.99×
Cash and investments
17.15%
Spread over hurdle
(1.35%)