0.503
Revenue₹B
0.809
0.833
0.877
0.920
0.962
1.019
1.070
1.113
1.137
1.175
0.520
4.10%
4.20%
58
23.99
Revenue growth%
10.97
12.74
14.00
12.32
12.65
13.18
14.58
13.09
11.93
9.70
20.48
13.09
12.69
8
9.54
Gross margin%
7.69
9.54
8.14
8.35
8.93
11.36
8.56
7.91
8.58
8.38
10.78
8.56
8.47
47
15.05
Operating margin%
7.34
4.72
3.43
1.29
0.54
0.40
0.40
0.40
0.40
0.40
15.75
0.40
0.47
65
8.10
Net margin%
22.52
24.25
25.09
24.04
21.21
22.42
23.57
26.39
23.57
24.04
25.88
23.57
23.80
10
18.12
P/E ratio (avg)x
19.86
19.30
20.40
18.24
19.92
19.11
17.71
19.12
20.21
18.68
8.891
19.11
19.21
90
21.61
EV/EBITx
16.40
16.44
15.70
16.19
16.85
18.54
20.64
21.79
23.30
25.38
27.40
21.79
17.70
72
5.23
FCF yield (avg)%
17.73
17.01
16.68
17.82
20.14
18.25
18.86
17.37
17.06
19.84
28.85
18.25
17.78
74
6.54
FCF margin%
16.30
16.73
16.95
14.10
12.98
14.56
14.92
14.29
17.21
17.85
5.57
14.92
15.61
93
1.782
FCF / Net incomex
0.266
0.257
0.244
0.277
0.280
0.304
0.293
0.336
0.343
0.380
1.727
0.336
0.286
29
9.32
ROIC%
22.60
22.90
21.50
24.08
25.24
27.87
28.78
27.73
28.83
28.77
7.27
28.77
26.48
85
3.48
Return on equity%
13.16
14.35
16.55
17.97
17.15
17.45
18.50
20.63
22.93
21.61
15.61
20.63
17.71
20
22.63
Return on assets%
23.33
22.38
19.69
21.86
23.19
25.38
23.81
23.42
22.21
24.62
18.91
23.81
23.26
85
6.43
EPS₹
16.13
16.28
16.72
17.16
19.68
19.58
22.90
23.26
26.05
29.26
6.90
8.26%
6.86%
—
9.63
EPS growth%
16.84
14.75
15.63
16.80
15.14
17.07
16.29
17.46
20.05
18.95
6.48
17.46
16.82
73
9.33
Bookvalue per sh₹
3.99
3.85
4.17
4.83
5.26
5.84
5.44
5.35
5.58
6.34
13.47
3.80%
4.91%
—
10.10
FCF per share₹
11.66
12.89
14.71
17.51
17.31
19.63
21.42
23.28
25.54
26.53
16.56
8.91%
10.08%
—
5.69
Dividend per sh₹
7.23
7.26
7.36
7.50
8.38
8.21
8.15
9.01
9.25
9.32
15.43
2.16%
2.11%
—
6.44
Div yield (avg)%
11.53
9.41
8.71
7.76
6.44
7.99
9.37
8.78
8.77
9.27
10.09
8.78
8.78
81
25.96
Payout ratio%
23.73
24.94
22.75
20.48
22.82
23.47
26.43
25.70
25.53
23.81
21.11
25.53
23.77
33
33.46
Shares (diluted)M
48.53
50.28
53.36
53.20
56.63
62.47
66.63
69.93
77.62
91.44
34.08
10.05%
6.40%
35
28.93
Buyback yield%
9.31
11.26
14.14
12.69
14.34
15.94
17.33
17.65
17.20
18.20
16.19
17.33
15.14
81
0.384
D/E ratiox
1.421
1.462
1.480
1.460
1.379
1.578
1.812
1.962
2.152
2.157
0.412
1.962
1.529
86
0.283
Enterprise value₹B
1.107
1.140
1.219
1.213
1.370
1.449
1.669
1.875
2.191
2.592
0.923
13.60%
10.10%
18
239.8
LT debt₹M
758.5
683.6
719.6
634.9
680.4
651.1
648.5
708.7
738.6
765.6
616.0
2.39%
0.75%
32
Revenue
₹1.175B
4.20%
1.00×
Cost of revenue
₹688.5M
4.22%
1.00×
Operating expenses
₹267.1M
4.08%
0.99×
Goodwill & intangibles
16.14%
Spread over hurdle
(6.72%)