12.52
Revenue₹B
7.577
8.206
8.773
9.459
10.16
10.74
11.57
12.30
13.36
14.50
13.44
7.36%
7.54%
34
11.35
Revenue growth%
10.52
10.98
8.54
6.02
3.48
6.41
7.50
6.02
5.65
7.27
16.13
6.41
6.84
52
16.12
Gross margin%
3.96
6.78
9.51
8.74
10.46
11.30
11.69
11.34
10.73
11.02
26.62
11.30
10.60
21
28.90
Operating margin%
7.88
5.55
4.17
6.19
4.76
2.93
4.37
3.38
3.52
2.68
18.96
3.38
4.27
80
27.02
Net margin%
13.21
14.52
16.13
13.30
15.58
15.10
16.83
17.14
18.84
18.84
16.16
17.14
15.85
16
19.93
P/E ratio (avg)x
27.94
26.80
24.98
22.77
23.28
22.13
24.24
25.89
24.64
26.90
33.00
24.64
24.81
65
31.80
EV/EBITx
26.20
26.73
25.77
26.90
27.06
23.99
21.42
22.05
21.77
21.66
23.15
21.77
24.88
50
2.96
FCF yield (avg)%
9.22
9.42
8.15
5.91
6.36
5.56
4.41
1.45
1.48
0.40
26.92
1.48
5.74
63
14.58
FCF margin%
14.86
17.20
17.85
16.31
18.73
16.71
17.85
19.74
20.59
20.34
23.16
19.74
17.85
90
1.473
FCF / Net incomex
1.844
1.954
2.037
2.237
2.484
2.760
2.525
2.344
2.159
2.218
0.731
2.344
2.227
63
18.31
ROIC%
22.51
20.34
21.94
24.10
27.10
26.81
27.45
26.91
27.54
28.00
11.83
27.45
26.86
19
29.52
Return on equity%
16.97
14.89
17.06
14.13
13.41
13.23
12.64
12.81
11.29
10.87
19.49
12.64
13.32
61
24.62
Return on assets%
7.98
7.89
9.60
9.96
8.60
7.38
9.69
11.64
12.86
10.49
6.40
10.49
9.65
92
12.58
EPS₹
4.63
4.06
4.15
4.40
3.98
4.00
3.75
4.02
4.22
3.67
13.54
(1.60%)
(2.40%)
—
17.53
EPS growth%
6.19
5.70
4.44
6.14
5.80
3.59
5.68
7.53
8.82
8.69
29.30
7.53
5.97
23
10.75
Bookvalue per sh₹
9.47
9.69
10.16
11.41
11.50
13.96
16.30
18.83
19.98
20.70
13.94
12.47%
9.73%
—
14.96
FCF per share₹
7.80
8.39
7.62
6.58
6.82
5.93
5.04
4.58
4.19
4.12
6.74
(9.59%)
(5.51%)
—
13.78
Dividend per sh₹
9.29
8.77
8.44
8.81
9.61
10.35
11.12
10.17
10.28
11.31
6.66
3.31%
1.42%
—
13.80
Div yield (avg)%
29.41
32.28
30.00
31.30
29.97
28.43
28.56
29.42
27.52
26.46
10.13
28.43
29.41
33
21.48
Payout ratio%
18.04
18.37
17.45
16.73
17.08
14.95
15.23
14.22
12.68
14.59
13.65
14.59
15.98
28
420.4
Shares (diluted)M
342.5
348.7
372.5
385.5
378.9
360.1
380.8
413.5
441.9
473.6
410.2
4.56%
3.76%
33
6.02
Buyback yield%
12.50
10.05
10.07
9.52
10.80
8.58
8.96
10.51
7.64
6.22
18.61
8.58
9.78
67
1.376
D/E ratiox
1.197
1.114
1.120
0.969
0.977
0.867
0.824
0.907
0.872
0.881
1.704
0.872
0.938
56
4.293
Enterprise value₹B
6.013
6.327
6.952
7.790
8.338
7.955
8.162
7.728
7.508
7.677
4.325
(1.64%)
2.63%
25
11.68
LT debt₹B
8.950
9.507
10.78
10.43
10.57
11.39
11.14
11.43
11.70
10.91
7.119
0.63%
2.80%
30
Revenue
₹14.50B
7.54%
1.00×
Cost of revenue
₹9.203B
7.24%
0.97×
Operating expenses
₹1.744B
8.52%
1.09×
Property and equipment
17.49%
Spread over hurdle
(9.12%)