14.77
Revenue₹B
8.618
8.936
9.548
9.920
10.34
11.08
11.44
12.19
12.49
12.82
15.76
4.40%
4.36%
79
8.35
Revenue growth%
12.26
11.87
12.40
12.38
12.58
10.46
11.30
11.90
9.79
8.54
11.58
10.46
11.88
23
12.24
Gross margin%
3.55
1.31
0.40
0.40
1.96
4.20
5.37
3.46
4.86
4.02
17.67
4.20
3.50
25
29.56
Operating margin%
22.76
22.88
24.48
24.98
23.04
25.51
28.24
25.52
25.09
26.36
8.16
25.52
25.03
51
8.77
Net margin%
16.88
16.60
17.89
18.57
17.81
15.10
17.08
15.51
13.96
13.19
23.09
15.10
16.74
43
13.62
P/E ratio (avg)x
38.58
38.37
38.65
40.32
40.27
44.59
52.60
59.51
62.19
63.46
31.50
59.51
42.45
88
24.87
EV/EBITx
16.35
15.90
15.03
14.05
14.54
16.91
18.81
20.00
22.10
21.57
21.12
20.00
16.63
49
17.99
FCF yield (avg)%
10.97
10.73
12.00
9.95
11.41
10.08
7.69
8.28
5.80
4.87
6.41
7.69
10.01
73
3.98
FCF margin%
7.96
8.84
11.79
11.40
11.20
11.39
8.40
10.55
12.62
11.42
16.20
11.39
11.29
47
1.087
FCF / Net incomex
1.010
1.095
1.253
1.434
1.567
1.687
1.955
1.947
1.923
1.879
1.434
1.923
1.627
17
7.87
ROIC%
19.36
20.09
19.62
18.09
16.08
15.21
15.65
15.78
16.85
18.66
15.85
15.78
17.47
40
17.23
Return on equity%
7.44
5.07
8.00
10.70
9.40
11.48
9.24
10.92
8.30
9.48
27.96
9.48
9.32
6
25.79
Return on assets%
22.29
20.82
19.72
21.02
19.17
20.96
20.64
18.34
20.36
19.40
4.90
20.36
20.50
20
16.71
EPS₹
12.55
11.37
10.97
11.32
10.11
8.87
9.02
8.59
7.91
8.29
17.31
(3.89%)
(3.97%)
—
18.76
EPS growth%
17.19
19.82
20.75
23.23
23.08
20.51
19.91
21.94
20.22
17.53
21.08
20.22
20.36
85
59.97
Bookvalue per sh₹
27.77
31.36
35.23
33.54
33.03
34.72
38.30
38.28
36.76
41.87
54.09
4.86%
4.03%
—
69.00
FCF per share₹
98.83
95.63
113.36
131.49
152.47
147.74
171.64
191.70
221.48
237.09
47.94
9.23%
10.33%
—
70.67
Dividend per sh₹
13.76
13.53
15.86
16.71
18.51
17.66
18.74
19.06
21.27
23.49
52.91
4.88%
6.23%
—
23.89
Div yield (avg)%
22.84
24.95
24.55
23.22
25.21
25.01
27.42
29.05
30.09
28.22
21.72
28.22
25.11
32
22.97
Payout ratio%
11.07
10.57
10.70
9.79
9.61
12.00
11.03
8.99
6.86
8.38
22.67
8.99
10.18
6
72.26
Shares (diluted)M
54.02
55.12
47.97
43.87
46.21
43.63
38.91
38.77
33.95
35.72
72.06
(5.02%)
(3.79%)
5
15.37
Buyback yield%
5.52
3.35
3.96
3.33
0.79
0.74
0.40
0.40
1.24
0.40
18.26
0.40
1.02
34
1.196
D/E ratiox
0.991
1.164
1.150
1.299
1.386
1.498
1.669
1.646
1.756
2.024
0.803
1.669
1.442
44
10.93
Enterprise value₹B
10.96
11.58
12.36
12.94
12.39
12.77
13.52
13.34
12.73
14.85
9.419
3.69%
3.64%
79
5.641
LT debt₹B
8.482
8.861
10.12
9.437
9.809
9.839
9.637
10.83
10.17
10.06
4.593
0.50%
1.63%
44
Revenue
₹12.82B
4.36%
1.00×
Cost of revenue
₹6.657B
4.02%
0.97×
Operating expenses
₹2.916B
4.38%
1.00×
Goodwill & intangibles
18.75%
Spread over hurdle
(6.34%)