5.266
Revenue₹B
4.802
5.095
5.324
5.513
5.608
5.716
5.895
6.075
6.375
6.552
5.894
3.16%
3.70%
48
29.49
Revenue growth%
14.80
13.21
10.60
12.25
14.99
15.93
13.04
15.22
16.95
15.82
10.36
15.82
14.89
42
20.63
Gross margin%
23.73
25.48
27.41
26.45
25.87
24.98
23.66
23.22
25.69
27.01
2.60
24.98
25.58
87
5.76
Operating margin%
9.37
8.06
7.12
4.73
7.21
4.36
2.93
2.28
0.40
2.27
6.67
2.28
4.54
64
26.32
Net margin%
13.53
15.05
15.93
15.21
16.05
14.43
13.72
14.39
11.95
13.61
24.42
13.72
14.41
62
32.37
P/E ratio (avg)x
26.99
26.71
31.09
32.04
31.90
31.19
32.42
33.97
37.56
39.86
12.61
33.97
31.97
72
27.51
EV/EBITx
37.23
42.74
42.74
43.06
41.67
43.50
51.11
54.58
60.63
65.04
24.16
54.58
43.28
32
12.33
FCF yield (avg)%
15.55
16.90
14.83
17.28
18.70
17.61
18.81
21.68
24.17
25.02
27.77
21.68
18.15
46
24.66
FCF margin%
28.09
26.74
24.77
23.61
25.54
24.42
25.30
28.05
27.42
26.16
4.02
26.16
25.85
94
0.435
FCF / Net incomex
1.805
2.013
2.167
2.383
2.297
2.425
2.463
2.474
2.495
2.682
1.013
2.474
2.404
32
28.88
ROIC%
16.88
17.28
14.70
17.41
15.81
13.14
12.21
11.08
8.93
11.15
5.12
11.15
13.92
22
6.81
Return on equity%
16.04
14.90
11.93
9.40
7.61
8.98
6.08
3.61
6.01
7.16
28.32
6.08
8.30
29
9.65
Return on assets%
3.25
3.83
3.42
0.45
0.40
0.40
1.53
0.40
1.91
3.28
5.68
1.53
1.72
34
1.57
EPS₹
1.60
1.57
1.63
1.63
1.84
2.09
1.99
2.09
2.21
2.27
1.76
4.31%
3.14%
—
21.56
EPS growth%
11.15
11.49
12.03
9.39
7.63
7.07
6.97
7.16
7.85
9.65
6.55
7.16
8.62
27
0.34
Bookvalue per sh₹
0.58
0.68
0.74
0.77
0.80
0.88
0.88
0.86
1.02
1.08
0.74
6.03%
7.73%
—
1.77
FCF per share₹
0.53
0.53
0.53
0.48
0.44
0.39
0.41
0.38
0.35
0.36
1.06
(3.70%)
(3.87%)
—
0.84
Dividend per sh₹
2.20
2.46
2.76
3.06
3.29
3.83
3.88
3.79
4.22
4.06
1.42
4.30%
6.01%
—
5.79
Div yield (avg)%
18.84
18.70
15.75
15.67
12.68
10.94
8.20
6.36
3.36
3.27
21.78
6.36
11.81
38
24.26
Payout ratio%
0.40
0.40
0.40
0.68
2.88
5.38
4.63
7.27
6.53
5.15
7.28
5.38
3.76
50
1.131
Shares (diluted)B
1.450
1.386
1.598
1.704
1.748
2.003
1.972
2.128
2.341
2.204
1.139
4.74%
4.73%
40
8.68
Buyback yield%
25.79
27.54
30.34
27.93
30.26
29.72
27.64
28.40
27.76
29.59
29.11
28.40
28.16
65
1.657
D/E ratiox
0.786
0.811
0.762
0.777
0.755
0.762
0.854
0.882
0.934
1.052
1.166
0.882
0.799
20
7.193
Enterprise value₹B
8.278
8.558
9.719
11.11
11.73
11.86
11.20
11.59
10.68
10.72
6.724
(1.78%)
1.77%
34
7.804
LT debt₹B
7.903
8.629
9.709
11.11
12.17
12.47
13.27
14.94
13.89
14.37
2.090
3.38%
7.38%
44
Revenue
₹6.552B
3.70%
1.00×
Cost of revenue
₹4.205B
3.84%
1.01×
Operating expenses
₹1.294B
3.86%
1.02×
Spread over hurdle
(0.35%)