5.505
Revenue₹B
3.430
3.646
3.942
4.246
4.563
4.851
5.173
5.561
5.892
6.204
5.884
6.34%
6.67%
73
11.53
Revenue growth%
17.82
19.54
22.08
19.71
18.27
18.01
17.84
17.04
16.63
15.35
18.50
17.04
17.93
52
11.10
Gross margin%
22.00
22.23
25.06
23.93
23.06
20.54
20.13
18.34
20.67
18.16
22.28
20.13
21.34
6
13.66
Operating margin%
14.04
13.61
16.21
18.02
17.46
16.08
13.80
16.63
13.98
12.17
7.51
13.98
15.06
57
24.02
Net margin%
15.97
16.51
13.74
16.14
13.58
12.93
12.51
12.88
13.55
13.98
12.11
12.93
13.66
87
28.98
P/E ratio (avg)x
8.560
8.481
7.673
7.018
6.477
5.996
5.589
5.800
5.365
4.887
7.875
5.589
6.236
25
26.94
EV/EBITx
33.49
34.73
32.01
30.85
32.06
35.30
32.88
32.31
33.71
33.19
17.63
33.19
33.03
75
18.36
FCF yield (avg)%
22.25
23.24
23.09
25.88
23.15
25.19
25.73
24.89
22.93
20.63
7.26
24.89
23.20
48
5.19
FCF margin%
13.47
13.03
13.33
11.98
9.84
8.55
6.86
7.05
8.93
10.57
22.38
8.55
10.20
50
1.600
FCF / Net incomex
1.309
1.313
1.260
1.312
1.489
1.494
1.640
1.817
1.780
2.078
1.795
1.780
1.491
26
2.96
ROIC%
12.06
14.22
13.91
15.08
12.66
13.07
15.60
15.71
12.90
15.59
25.51
15.59
14.07
9
4.54
Return on equity%
5.51
4.69
2.84
2.40
1.13
0.40
3.02
4.85
5.11
3.32
7.70
3.32
3.17
66
20.63
Return on assets%
4.35
6.32
4.98
3.72
1.99
1.38
2.60
5.05
3.51
5.13
29.12
3.51
4.04
48
2.51
EPS₹
0.86
0.82
0.89
0.90
0.80
0.85
0.91
0.89
0.93
0.87
2.72
1.63%
1.19%
—
29.31
EPS growth%
18.30
20.27
22.97
24.01
24.50
24.78
21.96
21.54
21.76
21.57
8.37
21.76
21.86
60
2.89
Bookvalue per sh₹
0.41
0.41
0.40
0.38
0.39
0.38
0.40
0.36
0.35
0.37
2.09
(1.18%)
(1.52%)
—
2.83
FCF per share₹
2.11
2.12
2.01
2.17
2.37
2.51
2.85
3.17
3.01
3.15
2.20
5.92%
4.03%
—
0.61
Dividend per sh₹
3.67
3.41
3.78
4.26
4.28
4.59
5.29
4.93
5.17
5.07
0.65
3.48%
3.92%
—
25.18
Div yield (avg)%
11.84
13.75
13.31
10.43
8.17
10.24
11.29
11.11
8.67
11.60
26.11
11.11
11.20
49
10.65
Payout ratio%
26.53
25.83
23.78
23.03
23.49
25.90
25.49
24.13
23.69
25.32
18.82
25.32
24.73
26
1.543
Shares (diluted)B
1.689
1.826
2.077
2.036
2.043
2.313
2.298
2.422
2.759
2.533
1.533
4.40%
4.02%
48
13.92
Buyback yield%
0.40
0.85
0.40
2.71
3.57
4.43
4.00
5.80
8.39
7.53
28.54
5.80
3.78
22
1.748
D/E ratiox
1.269
1.220
1.413
1.347
1.516
1.750
1.638
1.836
1.953
2.064
0.323
1.836
1.577
84
4.959
Enterprise value₹B
4.855
5.614
6.158
6.116
6.581
7.955
8.275
9.156
9.104
9.821
1.135
8.34%
8.70%
72
7.007
LT debt₹B
7.647
8.432
9.151
8.780
8.602
10.04
11.28
11.47
11.03
12.24
4.502
7.31%
5.31%
52
Revenue
₹6.204B
6.67%
1.00×
Cost of revenue
₹3.880B
6.99%
1.03×
Operating expenses
₹860.0M
6.23%
0.96×
Cash and investments
18.32%
Property and equipment
15.01%
Spread over hurdle
(5.58%)