15.35
Revenue₹B
16.21
17.35
19.18
21.05
22.99
25.31
27.82
30.43
33.44
37.01
16.12
9.99%
9.61%
84
14.79
Revenue growth%
16.38
17.31
17.59
16.04
15.07
15.86
15.12
17.54
19.32
19.32
7.33
17.54
16.85
56
19.14
Gross margin%
14.64
16.73
19.42
21.53
20.38
19.98
19.79
18.93
19.32
22.30
24.66
19.79
19.61
54
10.58
Operating margin%
22.05
20.97
20.86
20.21
19.86
20.58
20.39
18.43
17.64
18.19
15.63
18.43
20.30
70
15.77
Net margin%
21.31
18.32
17.45
19.46
17.12
14.73
17.07
17.56
17.85
17.95
7.64
17.56
17.71
72
8.799
P/E ratio (avg)x
18.81
20.84
21.16
23.45
26.55
24.52
27.35
30.46
32.52
31.09
13.45
30.46
25.54
52
21.39
EV/EBITx
23.71
21.35
22.04
24.45
22.97
25.42
23.18
24.68
24.92
22.62
32.82
24.68
23.45
16
22.72
FCF yield (avg)%
16.47
13.80
11.89
13.31
14.21
13.05
15.07
14.01
16.61
15.89
3.49
15.07
14.11
84
5.76
FCF margin%
0.40
2.88
3.48
2.45
0.90
3.45
0.71
0.40
1.43
4.16
15.60
1.43
1.94
16
0.752
FCF / Net incomex
0.733
0.721
0.631
0.638
0.613
0.634
0.552
0.525
0.478
0.503
0.584
0.525
0.622
44
10.14
ROIC%
14.33
16.92
15.95
17.47
17.44
18.08
19.81
16.90
19.35
20.23
11.86
19.35
17.46
8
7.17
Return on equity%
3.90
3.44
1.67
2.00
0.76
0.40
0.40
2.13
1.77
0.40
26.14
0.40
1.72
17
20.57
Return on assets%
5.51
7.23
6.31
6.28
5.15
3.36
3.29
4.89
3.53
4.32
20.41
3.53
5.02
86
18.43
EPS₹
12.73
12.19
12.02
12.93
14.26
15.77
16.56
17.36
15.72
17.14
19.33
3.75%
1.87%
—
29.00
EPS growth%
7.26
7.76
7.30
4.93
3.79
3.49
5.43
5.35
3.56
0.69
25.79
3.56
5.14
44
7.81
Bookvalue per sh₹
25.79
29.94
30.60
30.31
30.04
35.01
37.43
43.51
42.78
47.18
13.81
9.45%
6.40%
—
16.84
FCF per share₹
4.98
5.78
5.67
5.63
6.12
6.96
7.99
9.05
10.28
10.65
14.94
11.73%
9.19%
—
11.12
Dividend per sh₹
30.47
31.81
37.17
43.42
43.10
41.93
46.01
48.23
50.56
49.05
13.90
2.62%
5.21%
—
16.20
Div yield (avg)%
25.24
23.30
22.43
24.06
23.16
23.10
20.59
21.97
21.59
23.67
9.22
21.97
23.13
53
3.74
Payout ratio%
11.86
12.68
9.84
8.23
5.83
7.92
7.19
8.21
6.68
7.68
11.30
7.68
8.06
81
451.0
Shares (diluted)M
439.0
398.7
421.6
458.5
479.2
460.9
435.6
427.3
416.1
421.1
434.5
(2.55%)
0.49%
40
8.96
Buyback yield%
27.62
25.19
22.88
21.09
22.39
23.67
25.45
26.28
25.12
25.00
27.44
25.12
25.06
33
1.484
D/E ratiox
2.312
2.553
2.591
2.967
3.601
3.585
3.819
4.310
4.663
5.226
1.621
4.310
3.593
90
9.120
Enterprise value₹B
24.60
26.79
26.56
25.52
29.61
28.27
27.71
29.04
30.10
34.18
7.962
2.92%
4.19%
63
5.383
LT debt₹B
14.81
14.66
14.24
15.49
15.78
16.40
14.85
14.16
12.93
11.66
27.24
(5.86%)
(2.85%)
48
Revenue
₹37.01B
9.61%
1.00×
Cost of revenue
₹25.90B
9.68%
1.01×
Operating expenses
₹6.211B
9.77%
1.01×
Goodwill & intangibles
19.09%
Property and equipment
15.04%
Spread over hurdle
(0.46%)