47.87
Revenue₹B
468.1
476.2
501.4
530.4
559.3
573.6
591.2
618.3
641.8
654.1
51.70
3.18%
4.00%
74
8.50
Revenue growth%
9.27
12.18
11.97
13.82
14.62
14.81
13.20
12.10
12.77
10.39
4.38
12.77
12.48
8
27.44
Gross margin%
8.93
10.53
8.17
5.94
5.09
5.36
5.62
8.18
5.34
3.20
16.37
5.36
5.78
32
9.58
Operating margin%
2.82
3.36
4.34
4.78
4.82
3.66
1.67
2.21
0.40
0.40
23.26
1.67
3.09
32
26.05
Net margin%
13.25
12.17
10.50
9.08
8.07
9.55
7.16
9.67
9.28
8.01
12.15
9.28
9.41
42
13.48
P/E ratio (avg)x
35.85
36.53
34.76
37.51
41.27
39.74
37.33
35.01
32.64
34.56
27.29
35.01
36.19
30
29.66
EV/EBITx
25.94
28.03
24.74
25.99
24.78
25.90
26.75
26.08
23.83
23.83
14.19
25.90
25.92
30
19.04
FCF yield (avg)%
12.71
11.56
13.79
16.54
17.83
17.38
17.93
16.74
17.97
19.67
20.75
17.93
17.06
81
16.51
FCF margin%
16.01
13.27
11.65
14.53
12.97
13.04
15.58
15.37
16.33
17.25
12.27
15.58
14.95
12
0.354
FCF / Net incomex
0.399
0.433
0.465
0.548
0.540
0.553
0.564
0.659
0.717
0.786
0.471
0.659
0.550
27
28.42
ROIC%
24.99
22.26
21.67
24.24
25.29
27.58
24.86
24.87
27.17
28.99
14.75
27.17
24.93
70
9.88
Return on equity%
0.40
2.61
0.57
0.40
0.69
0.40
0.40
0.81
0.45
0.40
25.54
0.40
0.43
80
16.72
Return on assets%
21.84
24.59
21.88
22.08
21.14
22.87
23.26
22.97
23.72
26.01
28.46
23.26
22.92
75
10.35
EPS₹
7.24
8.06
9.27
10.93
12.10
13.18
13.65
13.51
15.68
17.38
11.58
7.51%
9.36%
—
26.83
EPS growth%
0.40
2.56
1.43
0.44
0.40
0.40
0.43
0.40
0.78
0.40
8.01
0.40
0.41
12
6.06
Bookvalue per sh₹
23.72
24.88
25.55
29.64
30.23
33.25
33.40
34.13
34.94
34.57
21.55
2.72%
4.12%
—
21.52
FCF per share₹
11.67
11.44
10.69
10.14
10.57
10.70
10.20
9.50
9.61
8.62
4.00
(4.00%)
(2.29%)
—
21.14
Dividend per sh₹
14.51
14.33
16.09
14.74
14.44
13.62
13.82
13.43
14.77
14.00
24.45
(0.63%)
(0.59%)
—
7.85
Div yield (avg)%
25.60
23.40
26.08
25.58
25.25
26.71
26.21
27.19
26.93
29.38
22.83
26.93
26.15
24
18.07
Payout ratio%
8.55
10.00
8.43
5.79
6.75
8.63
8.52
6.08
4.90
7.58
8.64
7.58
8.00
78
6.462
Shares (diluted)B
7.241
6.706
7.327
8.369
8.024
8.826
8.858
8.871
9.992
10.94
6.474
6.40%
5.62%
49
26.70
Buyback yield%
12.15
9.58
12.38
11.19
13.99
15.90
14.73
16.36
18.75
18.63
13.21
16.36
14.36
16
1.257
D/E ratiox
0.321
0.333
0.291
0.297
0.310
0.318
0.329
0.315
0.325
0.307
1.224
0.318
0.317
76
130.6
Enterprise value₹B
439.5
495.8
556.3
602.4
601.5
690.5
736.2
783.0
749.7
775.2
674.8
5.21%
6.97%
31
46.24
LT debt₹B
581.7
594.3
635.3
705.4
834.0
971.6
963.0
1,098
1,123
1,219
81.05
7.89%
7.58%
23
Revenue
₹654.1B
4.00%
1.00×
Cost of revenue
₹400.1B
3.69%
0.97×
Operating expenses
₹76.34B
4.77%
1.08×
Spread over hurdle
44.68%