4.125
Revenue₹B
13.57
14.39
15.06
15.92
17.09
18.62
20.10
21.21
22.83
24.12
4.376
7.13%
6.58%
73
15.58
Revenue growth%
0.40
0.87
0.40
0.40
2.61
3.45
5.40
7.90
8.93
6.71
12.64
6.71
3.03
13
21.40
Gross margin%
27.06
27.61
28.67
28.27
28.94
30.97
31.66
34.37
32.68
35.29
11.81
32.68
29.95
70
20.68
Operating margin%
8.70
7.62
5.08
3.89
6.45
6.20
5.95
3.85
5.68
5.99
8.45
5.95
5.97
95
20.80
Net margin%
7.13
8.89
5.97
6.82
5.10
3.77
1.57
0.90
1.21
1.40
18.51
1.40
4.43
24
34.49
P/E ratio (avg)x
7.234
7.092
7.329
7.883
8.500
7.234
6.927
6.486
6.587
6.182
13.41
6.587
7.163
60
15.00
EV/EBITx
23.51
25.29
26.00
25.58
23.90
22.32
21.56
21.05
23.15
25.39
31.92
22.32
23.70
36
14.34
FCF yield (avg)%
21.62
18.83
19.20
18.05
16.58
18.97
19.09
17.69
19.75
17.48
21.58
18.97
18.90
65
26.40
FCF margin%
20.36
21.94
24.78
23.81
21.29
23.87
24.65
23.65
23.25
20.78
11.73
23.65
23.45
63
0.202
FCF / Net incomex
1.832
2.083
2.310
2.427
2.306
2.374
2.408
2.737
2.779
2.624
1.446
2.624
2.391
22
29.60
ROIC%
13.17
15.63
15.54
14.43
16.72
17.12
14.41
17.08
16.40
13.55
19.53
16.40
15.59
44
27.00
Return on equity%
4.24
2.34
1.62
1.67
0.40
1.56
2.42
1.64
0.63
1.20
16.20
1.56
1.63
19
8.33
Return on assets%
24.78
24.99
25.75
24.06
22.31
21.03
19.46
20.12
18.22
18.53
27.74
19.46
21.67
69
59.39
EPS₹
64.03
68.94
76.03
86.91
89.16
102.79
98.48
94.66
100.48
117.29
60.72
5.64%
7.70%
—
9.40
EPS growth%
13.78
10.92
11.96
9.03
8.15
6.22
7.24
6.64
8.50
6.41
3.63
6.64
8.32
80
17.77
Bookvalue per sh₹
62.13
67.00
76.87
79.32
91.49
107.21
112.06
111.14
104.23
110.97
53.38
3.94%
7.21%
—
50.88
FCF per share₹
24.37
24.15
23.86
26.52
25.53
25.58
24.21
24.07
26.85
26.74
27.99
0.93%
0.44%
—
14.22
Dividend per sh₹
18.56
20.42
22.05
23.11
25.10
25.06
22.32
19.53
20.27
20.17
54.11
(4.27%)
(0.47%)
—
23.26
Div yield (avg)%
6.65
4.40
4.96
3.80
1.16
2.52
4.31
6.19
7.91
9.98
4.47
6.19
4.68
80
12.41
Payout ratio%
31.47
29.03
26.21
29.12
26.45
27.81
27.66
26.52
25.37
27.85
21.49
27.66
27.74
42
144.7
Shares (diluted)M
93.34
86.15
81.96
70.82
62.80
65.73
63.54
60.53
55.82
54.43
141.0
(2.82%)
(6.14%)
63
22.74
Buyback yield%
21.14
22.15
23.05
23.36
24.82
23.49
21.37
21.98
22.14
23.40
14.66
22.14
22.60
68
0.152
D/E ratiox
1.439
1.366
1.435
1.328
1.214
1.375
1.376
1.279
1.323
1.388
0.266
1.375
1.371
52
18.30
Enterprise value₹B
17.14
18.65
18.51
16.90
16.63
15.21
16.31
16.75
18.21
17.45
19.26
0.97%
(0.78%)
72
18.34
LT debt₹B
4.617
4.320
4.376
4.665
4.600
4.169
4.336
4.431
4.147
4.642
20.29
0.18%
(0.24%)
7
Revenue
₹24.12B
6.58%
1.00×
Cost of revenue
₹16.89B
6.58%
1.00×
Operating expenses
₹5.434B
7.14%
1.05×
Cash and investments
18.53%
Goodwill & intangibles
16.29%
Spread over hurdle
(11.17%)