42.56
Revenue₹B
39.20
41.75
44.26
48.34
52.54
56.88
59.62
64.21
69.50
72.69
44.55
6.71%
6.99%
82
17.17
Revenue growth%
16.30
18.45
17.38
15.45
13.91
16.75
18.88
17.42
18.91
21.48
26.43
18.88
17.40
31
13.58
Gross margin%
6.94
3.97
4.53
5.61
7.58
6.02
7.37
9.51
7.85
9.63
7.59
7.85
7.16
58
25.48
Operating margin%
11.86
13.86
12.62
10.37
8.53
6.40
5.70
6.14
4.34
4.46
29.60
5.70
7.47
39
11.33
Net margin%
3.14
1.44
3.62
3.31
1.45
0.83
2.03
1.33
3.45
3.77
29.44
2.03
2.59
11
20.86
P/E ratio (avg)x
46.97
52.80
50.59
48.23
54.16
52.60
50.11
56.93
61.62
72.07
31.42
56.93
52.70
16
32.59
EV/EBITx
9.485
10.10
9.544
9.497
8.408
8.867
7.873
7.858
7.516
7.263
11.61
7.858
8.637
77
12.16
FCF yield (avg)%
0.40
0.40
0.48
0.40
3.07
2.05
3.38
2.36
1.21
0.40
13.65
2.05
0.85
35
5.40
FCF margin%
0.40
0.40
0.40
0.40
0.40
1.00
1.66
0.88
0.40
2.37
18.40
1.00
0.40
72
1.367
FCF / Net incomex
1.314
1.205
1.297
1.196
1.213
1.205
1.152
1.167
1.295
1.414
0.342
1.205
1.209
75
23.48
ROIC%
19.80
18.42
16.08
15.13
17.42
19.75
20.98
20.72
23.51
26.18
13.00
20.98
19.77
18
8.54
Return on equity%
3.64
2.54
2.71
1.80
0.40
2.07
0.40
2.93
1.32
0.40
4.46
1.32
1.94
33
13.81
Return on assets%
31.04
29.27
30.79
29.54
27.68
29.00
30.42
33.26
32.67
29.80
18.00
30.42
30.11
47
110.17
EPS₹
46.57
46.03
40.22
41.41
42.22
38.51
36.50
35.28
31.92
31.86
112.56
(5.48%)
(4.59%)
—
29.78
EPS growth%
6.60
9.45
9.20
11.49
9.58
7.64
6.29
3.43
4.94
2.85
18.99
4.94
7.12
12
32.53
Bookvalue per sh₹
114.09
118.48
127.40
118.20
124.21
118.16
114.40
118.24
114.85
111.51
136.84
(2.13%)
0.15%
—
36.90
FCF per share₹
49.55
50.79
58.53
56.09
61.69
59.36
56.36
63.76
59.96
56.54
73.72
(1.73%)
0.60%
—
127.33
Dividend per sh₹
182.15
206.34
198.79
208.27
194.43
197.91
184.11
172.47
191.45
210.46
165.03
1.60%
0.47%
—
19.55
Div yield (avg)%
0.40
0.60
0.40
0.40
0.62
0.40
0.40
2.13
4.89
2.88
17.69
2.13
0.50
74
23.25
Payout ratio%
10.55
12.76
15.62
16.60
14.26
15.80
17.71
20.22
22.25
22.58
10.08
20.22
16.20
49
175.8
Shares (diluted)M
214.8
226.4
211.8
210.9
205.2
200.9
210.7
216.7
203.6
208.2
169.3
0.29%
(0.95%)
94
17.61
Buyback yield%
10.30
11.01
12.34
13.06
12.38
13.03
11.06
8.22
8.34
7.40
27.60
8.34
11.04
16
0.926
D/E ratiox
1.696
1.768
1.794
1.996
2.231
2.580
2.548
2.669
3.104
3.065
0.117
2.669
2.389
24
15.83
Enterprise value₹B
21.76
21.82
19.05
17.46
17.98
17.93
18.22
20.01
19.96
20.22
6.405
2.37%
(1.06%)
91
41.96
LT debt₹B
33.81
33.75
38.23
37.62
36.66
37.39
35.40
36.60
40.61
42.59
20.50
3.05%
2.76%
63
Revenue
₹72.69B
6.99%
1.00×
Cost of revenue
₹49.91B
6.89%
0.99×
Operating expenses
₹14.70B
7.16%
1.02×
Goodwill & intangibles
19.57%
Spread over hurdle
(10.96%)