20.20
Revenue₹B
50.10
49.74
49.03
49.88
50.02
51.22
51.07
51.91
53.09
53.97
22.03
1.53%
0.62%
87
9.24
Revenue growth%
18.43
20.61
22.90
22.42
23.47
22.33
19.37
16.63
18.30
17.73
18.85
18.30
19.99
31
22.17
Gross margin%
26.77
25.09
22.81
20.74
21.30
23.31
25.80
28.34
25.57
25.38
27.65
25.57
25.24
19
13.26
Operating margin%
6.95
8.63
7.43
4.53
2.12
0.40
3.21
3.28
5.21
2.38
15.03
3.21
3.90
79
12.60
Net margin%
0.77
2.50
0.49
0.40
0.73
2.90
1.65
1.69
2.95
3.58
2.07
2.90
1.67
13
29.17
P/E ratio (avg)x
17.50
16.23
15.76
15.37
16.29
15.41
17.10
18.65
16.97
16.57
37.91
16.97
16.43
84
23.58
EV/EBITx
15.63
16.23
17.30
17.42
18.10
18.31
19.66
22.37
26.42
25.97
33.70
22.37
18.21
78
22.91
FCF yield (avg)%
19.36
21.38
20.23
20.46
22.42
19.73
22.05
20.13
22.13
24.38
17.99
22.05
20.92
43
13.43
FCF margin%
21.07
20.29
19.52
17.41
15.17
14.94
13.38
11.96
11.32
13.14
25.08
13.14
15.05
30
1.778
FCF / Net incomex
1.040
1.043
1.149
1.095
1.188
1.340
1.344
1.465
1.573
1.491
1.337
1.465
1.264
80
3.29
ROIC%
14.38
15.26
16.39
14.62
15.87
14.10
12.07
14.47
13.75
10.85
2.52
13.75
14.42
55
7.59
Return on equity%
6.12
4.96
7.85
9.68
11.80
13.78
16.30
13.62
15.59
13.98
11.93
13.98
12.71
81
15.46
Return on assets%
27.19
28.15
31.12
29.59
29.24
30.17
29.13
26.94
25.87
27.14
4.57
27.14
28.64
59
5.33
EPS₹
6.27
6.48
7.44
8.36
9.29
9.31
10.56
12.00
12.27
12.33
5.62
5.82%
7.69%
—
10.05
EPS growth%
9.82
11.24
10.63
8.76
7.34
4.65
5.56
4.01
6.20
6.31
8.91
5.56
6.82
24
1.38
Bookvalue per sh₹
5.29
4.95
4.46
4.25
3.93
4.02
4.03
3.70
3.59
4.06
5.73
0.66%
(3.62%)
—
0.86
FCF per share₹
4.43
4.84
5.37
5.68
5.51
5.51
5.57
5.34
5.54
6.14
1.31
2.17%
2.29%
—
1.13
Dividend per sh₹
1.84
1.89
1.95
1.88
2.12
2.23
2.23
2.50
2.29
2.43
3.15
2.75%
2.49%
—
15.35
Div yield (avg)%
38.12
36.32
34.24
35.71
35.21
33.04
33.19
34.15
34.93
33.87
16.23
33.87
34.58
48
9.96
Payout ratio%
3.40
3.17
0.58
0.40
0.40
0.83
0.96
3.22
3.85
2.87
4.85
2.87
1.92
32
4.505
Shares (diluted)B
6.817
6.770
6.444
6.343
7.045
7.871
8.187
9.193
9.923
10.73
4.528
8.78%
5.87%
51
25.17
Buyback yield%
27.39
30.16
31.73
33.12
32.97
33.30
34.34
33.25
34.01
33.36
25.67
33.36
33.19
31
1.433
D/E ratiox
1.095
1.297
1.536
1.703
1.922
1.889
1.900
2.104
2.119
2.269
0.800
2.104
1.894
22
17.52
Enterprise value₹B
14.94
13.61
13.33
13.93
14.74
14.54
15.39
15.25
15.32
16.33
33.09
2.06%
1.68%
72
8.154
LT debt₹B
15.74
15.79
17.56
17.04
16.72
17.05
19.28
22.37
22.22
25.30
32.14
8.64%
6.52%
15
Revenue
₹53.97B
0.62%
1.00×
Cost of revenue
₹36.80B
0.44%
0.98×
Operating expenses
₹8.644B
0.66%
1.00×
Spread over hurdle
(10.25%)