51.27
Revenue₹B
35.86
38.61
40.58
43.44
45.86
47.26
50.15
52.12
56.15
59.70
54.66
5.42%
5.54%
27
15.98
Revenue growth%
18.45
15.74
14.51
12.50
15.05
15.73
13.47
11.36
12.40
12.50
10.18
12.50
13.99
70
18.86
Gross margin%
19.30
21.12
23.07
24.95
26.54
26.78
25.32
26.56
29.42
30.26
11.83
26.78
25.93
78
26.17
Operating margin%
24.12
26.30
24.88
26.91
25.65
26.68
28.38
30.39
33.08
35.58
9.44
30.39
26.79
33
15.00
Net margin%
17.43
16.06
19.03
19.83
17.39
18.74
20.06
22.77
19.91
21.92
10.32
20.06
19.43
75
11.67
P/E ratio (avg)x
9.755
9.369
9.468
9.437
10.59
9.584
10.57
11.49
11.13
10.91
29.48
10.91
10.16
91
13.69
EV/EBITx
31.61
34.34
33.87
34.74
36.87
41.10
45.65
51.02
55.18
60.74
17.54
51.02
38.98
41
4.90
FCF yield (avg)%
15.84
15.23
12.28
13.95
15.07
12.72
10.16
10.45
7.53
7.31
9.34
10.16
12.50
17
28.14
FCF margin%
8.13
10.17
10.37
8.62
8.09
5.51
4.99
3.90
3.36
3.75
24.28
3.90
6.80
27
1.214
FCF / Net incomex
2.114
2.042
2.223
2.451
2.434
2.685
2.723
2.901
3.348
3.777
0.818
2.901
2.568
19
27.67
ROIC%
8.92
11.75
13.62
16.24
14.50
14.76
17.69
19.53
17.91
16.65
8.08
17.69
15.50
20
14.55
Return on equity%
5.65
7.76
7.60
6.63
4.11
5.44
5.62
4.92
4.00
2.89
27.57
4.92
5.53
59
11.01
Return on assets%
8.98
9.54
7.89
8.73
9.73
10.99
13.38
14.61
16.59
19.46
13.10
14.61
10.36
39
135.63
EPS₹
155.40
150.32
172.40
195.01
224.02
226.87
229.50
236.38
217.84
221.31
139.33
(0.24%)
4.87%
—
26.73
EPS growth%
8.69
9.06
10.47
10.11
10.38
10.67
10.82
12.14
14.19
12.02
28.26
12.02
10.57
76
106.30
Bookvalue per sh₹
124.98
118.93
124.15
121.48
112.84
125.03
111.95
113.16
125.10
130.27
27.22
2.91%
0.77%
—
104.56
FCF per share₹
40.20
39.61
37.88
37.56
35.06
31.03
33.06
35.50
31.66
32.48
69.60
(1.52%)
(3.05%)
—
125.31
Dividend per sh₹
31.63
30.36
33.13
33.80
34.45
37.01
39.61
38.68
38.68
39.86
84.41
2.96%
2.41%
—
13.24
Div yield (avg)%
6.26
7.13
4.82
2.58
4.10
6.59
4.75
5.54
5.56
2.73
21.19
5.54
5.18
55
26.84
Payout ratio%
9.94
9.90
11.99
10.93
10.94
9.82
11.25
12.16
14.89
16.74
12.34
12.16
11.10
14
235.4
Shares (diluted)M
206.2
181.7
161.3
145.5
122.8
112.6
98.41
94.26
85.70
80.97
237.3
(8.00%)
(10.29%)
87
26.59
Buyback yield%
3.31
1.67
0.40
0.40
1.32
3.61
0.91
0.40
1.96
4.94
6.40
1.96
1.49
89
1.355
D/E ratiox
1.067
1.058
1.171
1.210
1.244
1.214
1.191
1.197
1.201
1.228
1.566
1.201
1.199
24
48.89
Enterprise value₹B
7.725
8.819
8.730
8.606
8.243
8.965
8.517
9.676
9.117
10.15
64.58
4.25%
2.77%
87
45.55
LT debt₹B
16.57
17.44
16.94
15.39
16.04
17.22
18.73
18.44
19.10
18.75
42.17
3.18%
0.53%
33
Revenue
₹59.70B
5.54%
1.00×
Cost of revenue
₹38.36B
5.49%
1.00×
Operating expenses
₹9.318B
5.59%
1.00×
Goodwill & intangibles
18.64%