63.53
Revenue₹B
36.54
39.44
43.65
48.35
53.46
59.43
66.04
71.38
77.46
83.68
68.51
9.38%
9.77%
10
6.83
Revenue growth%
10.21
8.29
5.93
6.09
7.33
4.77
4.09
3.54
1.03
0.40
3.78
3.54
5.35
79
5.39
Gross margin%
19.87
22.03
20.19
21.29
20.18
18.23
16.10
16.61
18.63
19.62
26.77
18.23
19.74
27
4.53
Operating margin%
26.36
29.12
27.26
26.79
25.06
27.45
29.47
31.84
32.39
32.51
12.43
31.84
28.28
12
8.24
Net margin%
3.09
6.03
3.41
6.07
5.75
4.14
5.40
4.55
4.52
4.07
27.50
4.52
4.53
51
27.95
P/E ratio (avg)x
57.66
57.50
63.15
71.18
80.82
76.83
82.04
80.63
89.67
90.34
29.16
82.04
78.73
6
37.83
EV/EBITx
17.63
18.08
18.66
19.99
20.12
20.72
22.49
26.38
30.16
31.81
24.32
26.38
20.42
46
28.42
FCF yield (avg)%
20.67
21.59
22.74
23.09
21.81
20.47
17.59
19.16
20.51
19.62
11.38
19.62
20.59
77
19.88
FCF margin%
16.44
18.35
18.25
18.36
18.79
20.71
23.25
22.98
25.78
26.87
17.91
23.25
19.75
89
0.710
FCF / Net incomex
1.127
1.097
1.089
1.203
1.398
1.360
1.424
1.639
1.547
1.458
1.173
1.458
1.379
85
12.24
ROIC%
22.48
24.91
25.67
27.17
30.10
27.86
27.99
26.13
24.41
22.84
7.55
26.13
25.90
9
23.03
Return on equity%
18.32
17.43
19.75
21.07
19.49
21.53
19.34
20.14
17.68
16.88
23.09
19.34
19.41
44
23.52
Return on assets%
16.22
14.50
13.47
14.21
17.13
19.32
18.20
20.20
19.59
19.51
27.60
19.51
17.67
92
26.80
EPS₹
14.93
16.31
15.55
18.17
20.12
21.89
20.48
21.85
24.79
27.90
28.25
6.76%
7.88%
—
20.74
EPS growth%
6.98
5.52
3.63
3.33
1.12
2.75
4.43
1.65
2.65
0.40
6.24
2.65
3.04
11
8.84
Bookvalue per sh₹
11.80
13.87
15.88
15.79
16.70
18.72
19.42
20.31
22.96
26.08
19.88
9.32%
7.95%
—
27.72
FCF per share₹
5.67
5.78
5.19
5.07
5.59
5.46
6.01
5.48
5.99
5.69
28.05
0.35%
(0.59%)
—
18.22
Dividend per sh₹
15.77
17.70
19.04
18.26
20.93
23.04
22.34
22.89
24.84
23.55
23.16
2.39%
4.93%
—
13.16
Div yield (avg)%
16.04
14.28
14.64
15.11
14.86
17.78
20.15
20.27
18.63
17.81
3.01
18.63
16.91
42
19.50
Payout ratio%
12.58
11.27
11.64
12.99
15.95
15.59
16.37
18.54
20.93
22.98
9.28
18.54
15.77
20
1.539
Shares (diluted)B
1.469
1.451
1.293
1.285
1.258
1.379
1.329
1.419
1.250
1.298
1.532
0.63%
(2.42%)
27
5.93
Buyback yield%
3.15
2.59
2.73
0.40
0.40
0.40
1.51
3.88
6.25
9.13
13.82
3.88
2.66
16
0.893
D/E ratiox
1.186
1.115
1.240
1.231
1.403
1.525
1.701
1.949
2.181
2.312
0.352
1.949
1.464
45
16.73
Enterprise value₹B
47.36
45.18
46.12
48.62
54.24
59.26
64.95
62.21
67.74
63.99
5.502
3.36%
2.51%
24
36.02
LT debt₹B
37.97
44.33
47.21
47.03
54.30
63.49
64.35
73.16
85.88
94.41
35.91
11.70%
10.43%
93
Revenue
₹83.68B
9.77%
1.00×
Cost of revenue
₹58.57B
9.77%
1.00×
Operating expenses
₹15.23B
9.39%
0.97×
Property and equipment
18.39%
Goodwill & intangibles
18.30%
Spread over hurdle
13.08%