2.070
Revenue₹B
2.860
2.996
3.127
3.294
3.335
3.480
3.522
3.633
3.778
3.838
2.166
2.85%
3.55%
61
5.25
Revenue growth%
0.40
2.07
3.95
2.88
3.27
2.97
1.65
0.40
2.75
1.92
29.95
1.92
2.41
56
29.66
Gross margin%
10.07
11.38
8.69
6.54
7.61
5.03
5.06
3.72
4.29
3.71
29.91
4.29
5.80
47
20.84
Operating margin%
11.24
9.62
10.12
11.71
10.87
10.58
10.47
12.38
10.39
8.17
18.18
10.47
10.52
11
9.89
Net margin%
16.44
18.58
20.52
20.28
19.44
18.88
20.78
17.96
18.39
17.00
18.55
18.39
18.73
41
23.96
P/E ratio (avg)x
5.450
5.643
5.932
5.261
5.363
5.311
5.794
6.108
6.392
5.837
28.57
5.837
5.718
44
34.68
EV/EBITx
64.81
74.69
81.98
89.56
90.37
103.7
122.4
128.9
153.8
176.2
34.92
128.9
97.04
56
26.87
FCF yield (avg)%
18.56
18.22
20.49
21.33
22.95
21.20
19.51
19.97
20.59
21.21
11.26
20.59
20.54
8
14.31
FCF margin%
18.10
16.70
15.65
18.03
18.05
15.43
12.85
14.86
16.91
15.22
16.69
15.22
16.17
27
0.554
FCF / Net incomex
0.254
0.271
0.243
0.220
0.229
0.239
0.254
0.244
0.248
0.211
0.460
0.244
0.243
83
8.97
ROIC%
8.06
10.30
9.33
10.52
11.95
14.45
13.60
16.01
15.20
17.33
3.01
15.20
12.78
91
15.63
Return on equity%
7.64
6.75
4.65
5.59
6.99
4.89
7.30
5.08
3.89
3.40
7.85
4.89
5.33
43
4.37
Return on assets%
32.81
31.25
29.92
27.78
27.61
25.89
25.02
22.24
25.10
24.55
11.12
25.02
26.75
6
35.22
EPS₹
24.80
27.02
28.59
25.47
26.64
23.68
20.79
20.11
21.36
22.67
38.35
(3.17%)
(1.47%)
—
8.46
EPS growth%
22.04
21.30
22.10
20.29
20.56
18.97
19.24
18.85
18.21
19.83
20.79
18.97
20.06
39
32.52
Bookvalue per sh₹
37.07
43.61
52.85
52.91
55.79
54.58
56.47
56.16
61.81
61.99
8.13
2.13%
5.23%
—
21.63
FCF per share₹
7.15
6.89
6.20
6.96
6.86
7.29
7.86
8.50
9.16
9.27
22.55
6.22%
2.51%
—
35.98
Dividend per sh₹
23.18
26.96
31.55
35.99
39.16
41.51
40.70
40.36
41.42
44.70
33.10
2.68%
6.68%
—
6.48
Div yield (avg)%
12.23
10.99
12.78
12.65
11.17
9.45
7.30
9.55
7.30
5.85
10.42
7.30
10.27
14
4.75
Payout ratio%
10.83
13.31
10.53
10.70
13.36
11.21
9.46
7.22
7.59
6.66
12.68
7.59
10.61
86
104.0
Shares (diluted)M
91.25
97.20
92.64
85.38
92.38
93.56
99.81
95.21
83.99
89.69
106.9
(0.59%)
(0.95%)
30
19.63
Buyback yield%
24.07
21.99
24.91
22.21
19.45
20.57
23.42
24.68
25.51
23.34
22.52
23.42
23.38
27
1.332
D/E ratiox
0.750
0.884
1.006
1.179
1.235
1.316
1.550
1.862
1.968
2.209
0.321
1.862
1.275
21
1.556
Enterprise value₹B
1.458
1.511
1.659
1.854
1.995
2.150
2.066
2.034
1.956
2.193
0.201
1.91%
5.02%
79
3.733
LT debt₹B
5.628
5.748
6.841
6.973
7.113
7.918
9.438
10.92
13.23
15.24
0.637
16.46%
11.38%
21
Revenue
₹3.838B
3.55%
1.00×
Cost of revenue
₹2.687B
3.55%
1.00×
Operating expenses
₹778.4M
3.88%
1.03×
Cash and investments
16.67%
Spread over hurdle
(12.56%)