4.197
Revenue₹B
7.552
7.410
7.556
7.638
7.512
7.693
7.677
7.738
7.615
7.623
4.626
0.29%
0.29%
33
24.81
Revenue growth%
24.83
26.89
28.34
27.16
26.79
26.21
23.78
24.00
24.38
25.05
13.35
24.38
25.63
6
11.87
Gross margin%
1.27
0.40
1.16
2.31
1.11
1.90
0.40
0.40
0.40
1.12
27.67
0.40
1.11
33
13.15
Operating margin%
10.35
9.69
9.58
7.24
9.03
11.76
9.91
12.36
11.73
12.30
19.72
11.76
10.13
17
12.79
Net margin%
7.58
10.30
12.31
10.15
11.66
13.34
15.68
17.63
18.16
18.83
11.71
17.63
12.82
20
21.06
P/E ratio (avg)x
25.49
28.17
27.37
30.49
29.13
32.22
31.70
36.43
42.19
42.37
31.00
36.43
31.09
74
22.95
EV/EBITx
15.08
15.13
16.31
19.49
20.59
20.17
20.28
19.66
23.29
27.67
30.61
20.28
19.91
9
24.39
FCF yield (avg)%
14.77
15.93
18.31
16.75
17.95
19.77
22.64
19.67
17.08
17.65
20.16
19.67
17.80
92
3.31
FCF margin%
1.46
1.63
2.35
0.40
0.40
3.40
1.86
0.61
3.06
0.40
18.71
1.86
1.54
11
0.756
FCF / Net incomex
0.695
0.711
0.797
0.785
0.749
0.725
0.795
0.885
0.951
1.107
1.673
0.885
0.790
85
5.01
ROIC%
0.74
0.40
0.40
0.40
2.80
0.50
1.25
1.98
4.69
4.88
17.98
1.98
0.99
74
19.92
Return on equity%
19.79
17.31
19.58
20.57
20.93
18.86
19.45
21.38
22.06
22.17
25.21
21.38
20.18
49
8.54
Return on assets%
5.16
7.76
7.81
5.82
5.59
4.00
6.91
4.50
3.29
5.09
5.32
4.50
5.38
57
11.65
EPS₹
8.93
9.56
10.40
11.93
12.77
13.17
12.60
12.30
12.51
11.60
12.55
(1.90%)
2.13%
—
22.78
EPS growth%
14.95
13.18
13.85
16.00
13.26
13.06
14.79
14.39
16.77
14.50
12.51
14.50
14.45
33
21.91
Bookvalue per sh₹
25.96
27.56
29.75
33.80
32.92
33.32
36.85
41.27
47.62
47.11
5.90
7.43%
8.03%
—
13.25
FCF per share₹
11.73
10.58
9.40
8.83
9.03
9.25
10.08
10.25
10.18
9.41
22.05
0.84%
(1.51%)
—
14.09
Dividend per sh₹
27.16
29.78
27.86
28.20
31.70
33.40
34.11
36.59
38.29
37.86
12.58
3.62%
4.54%
—
17.97
Div yield (avg)%
26.33
26.08
24.63
22.04
24.52
25.69
23.58
21.46
22.26
19.50
27.16
22.26
24.05
59
5.39
Payout ratio%
26.04
25.94
26.57
26.22
25.29
23.73
24.89
24.51
23.26
20.96
27.68
23.73
25.09
48
141.0
Shares (diluted)M
197.2
195.2
208.5
231.9
273.1
265.3
272.6
320.4
384.6
402.1
144.7
8.05%
8.62%
89
11.58
Buyback yield%
11.16
11.02
12.06
10.34
9.71
10.49
13.42
11.47
14.33
16.21
12.74
13.42
11.31
7
0.271
D/E ratiox
0.940
0.992
1.052
1.185
1.315
1.347
1.258
1.126
1.239
1.176
1.763
1.239
1.181
51
3.826
Enterprise value₹B
0.825
0.985
1.072
1.105
1.190
1.218
1.389
1.548
1.677
1.632
3.576
6.53%
6.67%
67
5.975
LT debt₹B
6.843
7.604
8.531
8.717
9.174
9.755
10.70
11.02
12.52
13.63
2.456
8.23%
7.87%
85
Revenue
₹7.623B
0.29%
1.00×
Cost of revenue
₹5.142B
0.02%
0.97×
Operating expenses
₹926.4M
1.45%
1.12×
Goodwill & intangibles
14.67%
Spread over hurdle
(0.84%)