1.984
Revenue₹B
2.059
2.076
2.063
2.071
2.068
2.122
2.140
2.134
2.139
2.192
2.100
1.17%
0.78%
42
10.33
Revenue growth%
2.54
4.27
4.29
1.70
3.25
1.54
0.40
0.40
2.77
0.40
25.94
0.40
2.12
90
9.04
Gross margin%
9.53
11.01
13.48
16.06
17.32
19.23
18.60
18.82
18.09
19.64
25.99
18.82
17.71
26
17.47
Operating margin%
20.24
19.27
21.06
20.50
20.02
20.65
19.74
19.81
20.08
21.49
4.31
20.08
20.16
14
17.02
Net margin%
6.95
4.10
5.25
2.29
4.06
5.25
5.57
4.86
2.84
1.00
18.86
4.86
4.48
44
32.50
P/E ratio (avg)x
14.26
15.48
16.60
18.37
16.18
15.86
17.10
15.32
16.34
14.25
9.864
15.86
16.02
13
22.67
EV/EBITx
21.28
22.77
19.71
17.24
16.31
14.64
13.09
13.34
13.06
12.93
25.03
13.09
15.48
74
7.53
FCF yield (avg)%
10.90
11.43
12.32
13.09
11.07
13.34
14.11
12.65
11.93
14.21
12.04
13.34
12.48
13
6.75
FCF margin%
28.20
26.37
25.40
24.70
22.57
22.49
24.11
22.42
23.24
22.65
9.81
22.65
23.67
16
0.502
FCF / Net incomex
0.559
0.582
0.630
0.762
0.829
0.847
0.894
0.913
1.012
0.994
0.748
0.913
0.838
77
6.51
ROIC%
19.82
22.28
21.31
21.46
23.81
26.12
25.59
26.55
24.97
27.51
6.38
26.12
24.39
24
28.12
Return on equity%
13.07
14.89
14.06
14.59
15.36
14.25
16.79
16.10
16.74
17.28
15.77
16.74
15.13
67
6.57
Return on assets%
7.33
9.23
10.91
11.11
9.25
6.94
4.68
3.04
5.32
3.78
17.13
4.68
7.13
14
9.62
EPS₹
8.20
7.50
7.89
8.42
8.27
7.29
7.22
7.62
6.72
5.95
10.35
(6.38%)
(4.05%)
—
7.37
EPS growth%
24.96
26.20
24.79
24.55
23.73
23.96
21.92
24.87
24.13
23.15
18.49
23.96
24.34
54
9.03
Bookvalue per sh₹
24.32
25.83
25.53
25.88
29.00
31.11
33.89
36.36
40.12
44.59
18.55
8.99%
6.59%
—
16.34
FCF per share₹
5.66
5.97
5.79
5.71
6.27
6.66
7.22
6.53
7.33
7.10
10.11
2.49%
1.25%
—
14.96
Dividend per sh₹
15.25
17.21
20.42
23.73
24.77
26.73
28.38
32.37
35.26
34.65
3.32
6.95%
10.10%
—
14.99
Div yield (avg)%
27.61
24.90
26.61
28.85
27.92
26.44
23.88
25.79
24.82
22.87
6.40
24.82
26.11
77
20.33
Payout ratio%
0.40
1.81
0.40
0.40
2.56
4.61
3.23
4.97
6.98
8.09
9.56
4.97
2.90
69
123.8
Shares (diluted)M
86.13
87.07
77.08
67.97
58.65
54.40
57.55
50.19
44.32
39.66
123.9
(7.53%)
(8.25%)
27
25.68
Buyback yield%
17.17
20.10
22.51
24.23
24.06
21.47
19.10
18.03
17.32
18.05
10.46
18.05
19.60
67
1.539
D/E ratiox
2.126
2.005
2.011
2.314
2.338
2.495
2.425
2.353
2.243
2.135
0.578
2.353
2.278
11
2.771
Enterprise value₹B
2.478
2.224
2.370
2.438
2.675
2.443
2.542
2.637
2.544
2.602
1.270
(0.55%)
1.54%
89
2.608
LT debt₹B
0.404
0.404
0.388
0.402
0.401
0.401
0.397
0.430
0.449
0.455
2.595
2.53%
1.45%
66
Revenue
₹2.192B
0.78%
1.00×
Cost of revenue
₹1.216B
1.45%
1.07×
Operating expenses
₹460.2M
0.04%
0.93×
Cash and investments
15.20%
Spread over hurdle
(5.90%)