4.019
Revenue₹B
10.93
11.35
11.66
11.85
12.44
12.82
12.99
13.52
13.83
14.02
4.325
2.41%
3.10%
82
27.49
Revenue growth%
24.15
25.99
28.34
30.74
31.94
32.81
34.43
37.07
38.66
38.45
5.94
37.07
32.37
45
25.74
Gross margin%
6.13
9.11
8.13
5.23
3.71
2.77
5.48
7.73
4.94
6.38
28.80
5.48
5.80
54
17.26
Operating margin%
21.48
20.31
19.66
20.12
20.57
22.24
23.32
23.13
20.72
19.28
13.14
22.24
20.64
90
11.99
Net margin%
1.63
0.40
0.40
0.40
0.47
0.40
0.40
1.45
2.43
1.98
21.68
1.45
0.43
76
32.30
P/E ratio (avg)x
16.84
19.77
20.57
24.11
24.32
26.89
30.05
33.59
35.16
34.09
14.90
33.59
25.61
71
9.051
EV/EBITx
10.27
9.499
10.63
10.38
10.79
10.37
11.19
11.28
12.64
11.85
7.769
11.28
10.71
11
22.65
FCF yield (avg)%
22.60
22.13
24.25
24.80
24.19
25.74
24.46
24.27
22.31
24.00
27.27
24.27
24.22
26
10.35
FCF margin%
15.61
15.85
16.83
17.71
15.74
13.58
11.92
10.94
10.45
10.52
20.51
10.94
14.59
14
1.303
FCF / Net incomex
2.776
2.758
2.714
2.649
3.013
3.436
3.388
3.384
3.411
3.846
1.558
3.411
3.199
50
12.40
ROIC%
12.23
13.95
15.35
13.66
14.66
17.07
19.83
20.42
21.95
20.52
24.27
20.42
16.21
25
13.42
Return on equity%
23.40
25.84
23.21
23.43
22.19
22.90
24.30
22.95
20.30
18.58
12.32
22.90
23.08
44
16.17
Return on assets%
23.76
24.61
27.28
29.39
31.75
31.18
30.57
33.32
35.32
32.66
17.30
32.66
30.87
54
98.15
EPS₹
72.18
70.06
63.94
56.82
56.27
52.28
56.32
57.51
62.00
64.24
104.37
2.68%
(0.44%)
—
12.85
EPS growth%
33.05
31.98
30.68
32.58
32.74
32.13
30.40
29.06
29.05
29.82
14.39
29.82
31.33
80
77.99
Bookvalue per sh₹
22.80
21.96
24.58
22.17
20.95
20.14
18.36
17.84
18.08
20.27
85.33
(0.66%)
(1.86%)
—
26.60
FCF per share₹
73.68
67.13
74.36
68.72
65.88
71.91
77.38
79.63
82.18
79.39
40.96
3.80%
1.20%
—
75.44
Dividend per sh₹
37.05
38.31
38.69
36.19
40.51
43.84
49.34
54.44
54.29
61.12
68.19
8.57%
4.81%
—
26.80
Div yield (avg)%
1.12
2.34
4.34
2.97
2.48
3.03
2.30
0.40
0.76
3.09
18.07
2.30
2.41
67
7.30
Payout ratio%
1.48
0.40
0.92
2.19
2.23
0.40
0.63
2.74
2.57
2.11
17.14
2.11
1.80
72
35.21
Shares (diluted)M
28.77
29.17
29.62
25.83
27.01
28.30
27.18
28.86
27.70
24.34
36.74
(2.06%)
(1.65%)
32
19.31
Buyback yield%
1.42
3.05
2.70
0.97
3.44
0.89
3.22
3.08
4.26
5.12
29.47
3.22
3.06
41
1.509
D/E ratiox
1.890
1.816
1.830
1.943
2.271
2.683
2.890
3.099
3.658
4.250
1.406
3.099
2.477
67
4.236
Enterprise value₹B
6.343
5.815
5.494
5.812
5.630
5.305
6.032
5.828
6.561
5.955
9.202
1.13%
(0.95%)
62
10.98
LT debt₹B
3.842
4.125
4.674
5.118
6.108
6.652
6.511
7.659
8.602
9.965
3.444
10.28%
11.40%
44
Revenue
₹14.02B
3.10%
1.00×
Cost of revenue
₹7.127B
3.17%
1.01×
Operating expenses
₹2.111B
4.10%
1.10×
Goodwill & intangibles
18.52%