43.56
Revenue₹B
32.40
33.55
35.76
38.13
39.53
41.28
42.58
44.04
45.35
47.98
48.60
3.95%
4.26%
37
13.91
Revenue growth%
1.09
0.40
1.07
3.50
1.07
0.63
0.40
0.67
0.40
1.50
17.23
0.63
0.87
59
27.86
Gross margin%
25.83
24.33
23.15
21.16
20.77
18.50
20.14
22.64
22.36
19.63
6.33
20.14
21.76
59
21.78
Operating margin%
28.52
25.71
28.11
30.91
28.38
28.02
29.23
28.98
26.45
27.38
27.55
28.02
28.24
31
11.44
Net margin%
20.89
23.48
21.61
21.89
18.99
16.59
16.69
14.80
13.65
14.55
5.06
14.80
17.84
58
34.42
P/E ratio (avg)x
19.84
18.27
16.78
15.14
14.77
13.60
12.16
12.70
10.77
9.435
22.79
12.16
14.18
53
7.930
EV/EBITx
25.59
28.48
32.30
30.29
34.52
38.13
38.14
38.41
43.95
50.32
16.76
38.41
36.32
89
24.57
FCF yield (avg)%
6.92
6.13
4.87
5.01
2.10
1.93
1.44
1.41
2.61
4.12
16.59
1.93
3.37
60
12.10
FCF margin%
25.91
24.76
25.47
26.65
28.71
26.41
25.38
23.15
26.05
26.88
23.35
26.05
25.98
26
0.649
FCF / Net incomex
1.836
1.767
1.676
1.814
1.952
1.907
2.075
2.181
2.279
2.393
0.685
2.181
1.929
38
4.09
ROIC%
13.80
11.36
12.76
14.52
13.41
11.80
12.38
11.84
11.13
11.35
3.41
11.80
12.11
24
6.56
Return on equity%
7.88
10.16
7.99
5.62
3.40
5.37
4.02
6.50
4.07
5.20
21.27
5.20
5.50
91
5.33
Return on assets%
29.40
26.82
26.38
27.73
29.90
29.29
28.61
29.27
28.41
29.58
3.95
29.27
28.94
73
4.89
EPS₹
3.53
3.58
3.49
3.48
3.12
2.85
2.51
2.64
2.43
2.57
5.18
(3.78%)
(4.44%)
—
6.01
EPS growth%
29.65
27.85
25.35
27.00
29.79
27.75
26.46
26.47
26.10
28.06
24.89
26.47
27.37
68
8.36
Bookvalue per sh₹
10.51
10.41
11.02
11.69
12.13
11.45
12.65
14.25
15.79
17.63
7.80
7.77%
6.90%
—
8.27
FCF per share₹
2.83
2.75
2.81
3.14
3.68
3.95
4.24
4.88
5.54
5.37
3.64
7.83%
8.02%
—
4.39
Dividend per sh₹
5.40
5.14
4.79
4.28
4.00
3.43
3.38
3.42
3.65
3.37
2.16
(3.36%)
(5.51%)
—
22.67
Div yield (avg)%
25.78
23.01
22.45
24.06
25.64
23.31
22.88
20.65
21.52
20.08
20.91
21.52
22.95
50
19.53
Payout ratio%
5.75
6.63
7.52
6.36
6.60
7.75
8.72
7.70
5.36
5.05
24.07
7.70
6.62
68
2.729
Shares (diluted)B
3.249
3.060
2.840
3.012
2.786
2.774
2.630
2.361
2.479
2.162
2.631
(4.94%)
(3.31%)
35
25.74
Buyback yield%
7.17
5.28
3.62
0.94
0.40
0.40
0.40
2.43
2.17
0.45
24.48
0.45
1.55
55
0.650
D/E ratiox
0.273
0.259
0.292
0.320
0.345
0.384
0.382
0.391
0.416
0.387
0.927
0.387
0.364
22
18.52
Enterprise value₹B
38.67
41.01
45.03
46.07
51.49
51.17
58.28
58.79
63.26
71.56
29.20
6.80%
7.10%
56
11.75
LT debt₹B
31.81
30.07
26.69
26.26
25.89
28.00
28.17
27.48
26.79
28.63
40.87
2.04%
(1.77%)
37
Revenue
₹47.98B
4.26%
1.00×
Cost of revenue
₹33.59B
4.50%
1.02×
Operating expenses
₹4.737B
3.89%
0.97×
Property and equipment
15.84%
Spread over hurdle
(2.37%)