21.68
Revenue₹B
64.34
67.14
70.95
72.57
75.81
79.96
84.65
87.79
90.18
92.66
22.67
4.10%
4.14%
7
9.38
Revenue growth%
23.96
24.08
26.30
27.86
26.09
25.53
23.13
22.43
22.79
25.48
21.22
23.13
24.78
73
19.23
Gross margin%
13.69
13.15
14.15
15.38
15.96
14.09
14.46
12.39
12.78
13.69
17.60
13.69
13.89
69
20.63
Operating margin%
16.36
19.27
18.00
16.09
14.96
17.18
17.50
18.27
17.39
19.83
5.11
17.50
17.44
7
17.98
Net margin%
24.62
24.20
23.98
23.92
22.52
23.77
21.76
20.30
17.61
16.24
12.18
20.30
23.14
32
7.141
P/E ratio (avg)x
35.30
35.71
36.48
35.53
34.14
32.91
32.92
32.13
37.05
37.85
14.33
32.92
35.42
50
19.76
EV/EBITx
24.01
23.08
20.34
22.16
21.66
23.67
23.85
22.97
22.87
22.26
13.66
22.97
22.92
63
2.63
FCF yield (avg)%
22.92
22.15
21.79
20.59
18.92
16.53
16.80
15.86
16.64
14.55
13.67
16.53
17.86
57
28.90
FCF margin%
20.91
23.60
22.06
23.67
21.47
21.52
22.62
21.32
18.36
16.55
25.45
21.32
21.49
16
0.499
FCF / Net incomex
1.145
1.346
1.341
1.492
1.489
1.764
1.987
2.256
2.599
3.034
1.272
2.256
1.628
44
14.42
ROIC%
21.41
19.20
20.18
21.02
23.53
23.51
20.55
20.34
20.39
17.51
7.20
20.39
20.47
35
11.16
Return on equity%
1.46
1.16
2.60
4.43
4.51
2.70
4.49
5.50
8.15
9.73
10.38
5.50
4.46
13
17.43
Return on assets%
25.71
22.72
21.07
22.47
21.01
20.68
20.55
20.12
18.19
16.02
13.25
20.12
20.84
11
30.39
EPS₹
30.77
30.18
28.95
30.11
31.02
31.44
33.80
36.34
35.98
38.05
31.45
4.17%
1.96%
—
4.84
EPS growth%
16.26
13.71
12.92
10.62
8.81
9.72
12.31
11.99
14.54
16.90
12.70
12.31
12.61
80
62.86
Bookvalue per sh₹
52.92
50.10
46.35
44.60
40.74
40.66
35.66
32.50
32.33
35.23
14.96
(2.86%)
(3.68%)
—
60.37
FCF per share₹
17.21
18.50
19.16
19.40
19.19
20.40
21.86
20.62
19.85
19.14
24.28
(0.04%)
0.97%
—
51.68
Dividend per sh₹
85.63
92.84
105.76
119.07
139.72
142.49
160.97
157.40
189.32
190.15
41.94
6.36%
9.79%
—
28.02
Div yield (avg)%
10.10
11.50
9.32
8.30
8.07
5.83
4.62
1.89
2.78
3.89
14.40
3.89
6.95
6
17.45
Payout ratio%
20.95
22.54
21.37
23.92
25.71
26.40
24.36
26.82
26.86
24.92
15.71
26.40
24.64
13
0.708
Shares (diluted)B
0.783
0.805
0.927
0.874
0.995
0.936
0.997
1.005
1.151
1.151
0.706
2.97%
3.88%
59
2.58
Buyback yield%
20.03
18.02
17.11
17.81
15.47
12.83
11.60
13.61
13.94
14.90
12.77
13.61
15.18
8
1.159
D/E ratiox
1.894
1.806
1.688
1.736
1.921
1.997
2.146
2.220
2.488
2.283
1.225
2.220
1.959
55
79.37
Enterprise value₹B
82.20
84.08
92.10
89.85
107.2
122.2
123.4
144.8
140.0
167.9
17.54
9.39%
8.68%
35
56.09
LT debt₹B
62.09
64.47
56.46
58.92
61.87
66.16
63.25
66.31
68.13
65.96
61.92
1.29%
0.24%
50
Revenue
₹92.66B
4.14%
1.00×
Cost of revenue
₹50.51B
4.47%
1.03×
Operating expenses
₹13.93B
3.39%
0.93×
Goodwill & intangibles
19.42%
Spread over hurdle
30.35%