199.2
Revenue₹B
243.3
246.6
246.2
247.6
252.4
249.6
251.1
259.2
257.5
257.5
221.2
0.40%
0.90%
27
23.42
Revenue growth%
8.28
9.90
9.10
9.73
11.05
8.38
7.79
7.33
6.43
4.95
17.42
7.33
8.33
27
11.53
Gross margin%
2.57
2.72
3.99
5.12
3.63
0.94
2.93
2.86
3.75
3.42
4.27
2.93
3.17
72
27.88
Operating margin%
3.58
3.31
6.16
9.08
7.31
7.55
5.03
5.76
6.43
4.73
24.36
5.76
5.96
26
23.04
Net margin%
16.03
14.18
13.70
11.35
13.31
12.23
13.57
12.64
11.58
13.01
21.67
12.64
13.16
87
34.32
P/E ratio (avg)x
33.17
38.44
44.13
45.14
48.07
52.81
59.92
62.84
67.13
66.96
24.94
62.84
50.44
20
6.820
EV/EBITx
23.50
27.10
29.76
30.03
33.27
33.32
34.74
36.01
35.46
40.28
13.09
35.46
33.29
11
6.77
FCF yield (avg)%
4.28
4.15
6.06
4.08
4.14
6.62
9.59
11.65
11.08
13.88
23.72
11.08
6.34
8
18.47
FCF margin%
7.84
10.38
10.38
11.29
11.14
8.93
10.18
8.51
5.94
6.15
21.32
8.51
9.56
80
1.050
FCF / Net incomex
0.547
0.558
0.550
0.556
0.565
0.533
0.535
0.470
0.499
0.427
1.589
0.499
0.541
40
15.85
ROIC%
12.57
15.28
17.88
17.68
18.75
21.74
22.93
23.29
22.49
23.02
7.28
22.93
20.25
54
17.50
Return on equity%
9.30
11.91
10.27
8.35
5.75
7.09
4.25
5.63
4.17
2.72
13.60
4.25
6.42
51
23.54
Return on assets%
25.57
25.23
24.98
22.22
20.97
19.02
19.38
21.35
21.82
20.20
5.63
20.20
21.58
36
164.96
EPS₹
95.04
80.68
86.63
88.16
81.93
86.43
81.88
86.90
84.67
91.25
174.42
2.18%
(1.07%)
—
20.86
EPS growth%
36.25
37.73
37.60
35.24
33.39
31.04
28.48
26.02
23.68
25.21
3.70
26.02
32.21
25
225.69
Bookvalue per sh₹
345.27
360.27
380.91
364.71
346.82
366.19
360.53
329.92
319.49
361.02
98.93
0.81%
0.43%
—
210.02
FCF per share₹
149.43
135.95
125.37
120.67
116.15
128.34
144.97
133.27
121.72
122.28
147.13
1.03%
(1.14%)
—
78.94
Dividend per sh₹
186.48
198.00
210.40
178.98
192.75
170.92
148.52
135.68
120.08
116.03
48.52
(9.65%)
(5.64%)
—
7.09
Div yield (avg)%
25.17
25.93
26.94
26.51
28.54
30.30
29.56
31.22
29.77
27.10
11.02
29.77
27.82
72
7.09
Payout ratio%
13.52
13.09
14.83
16.05
13.08
11.11
11.24
12.16
13.99
11.91
24.18
11.91
13.08
87
278.0
Shares (diluted)M
368.1
416.3
395.5
461.7
537.8
571.2
604.4
615.6
630.0
685.4
290.4
4.97%
6.09%
36
27.41
Buyback yield%
0.40
0.40
0.40
0.40
2.42
0.94
1.37
0.40
2.13
0.40
3.33
0.94
0.40
26
1.505
D/E ratiox
2.430
2.585
2.806
3.084
3.387
3.407
3.548
4.256
4.712
5.629
0.635
4.256
3.397
88
60.74
Enterprise value₹B
83.73
93.70
96.39
108.2
105.4
100.1
99.93
97.76
107.3
102.1
218.6
(0.64%)
1.70%
37
93.05
LT debt₹B
108.8
113.0
127.6
130.7
143.8
143.9
152.0
147.6
146.7
137.9
25.73
(0.84%)
2.28%
81
Revenue
₹257.5B
0.90%
1.00×
Cost of revenue
₹139.0B
1.02%
1.01×
Operating expenses
₹62.09B
0.86%
1.00×
Spread over hurdle
(3.61%)