17.14
Revenue₹B
17.79
19.28
20.46
22.14
24.21
25.91
27.49
29.13
30.72
32.42
17.54
6.01%
7.20%
20
24.75
Revenue growth%
27.54
26.68
26.01
24.17
26.37
28.99
27.19
29.38
31.30
32.95
8.65
29.38
27.36
86
21.29
Gross margin%
20.41
19.20
18.57
19.41
20.35
19.88
19.28
17.89
15.12
12.44
7.13
17.89
19.24
20
21.99
Operating margin%
4.73
4.56
2.87
3.16
2.66
4.59
2.17
3.54
3.52
3.22
19.14
3.52
3.37
41
17.54
Net margin%
2.80
1.11
2.51
1.43
3.80
2.33
0.40
1.21
1.73
4.67
4.46
1.73
2.03
59
35.25
P/E ratio (avg)x
14.43
12.82
11.82
11.18
10.96
11.42
10.16
9.138
9.468
8.850
37.85
9.468
11.07
8
26.50
EV/EBITx
8.346
8.778
9.877
9.264
9.297
8.848
10.13
10.29
11.61
12.56
16.85
10.29
9.587
33
12.55
FCF yield (avg)%
12.54
10.21
12.10
12.11
13.90
13.62
11.92
9.72
9.37
7.78
25.10
9.72
12.01
66
24.73
FCF margin%
15.75
15.01
13.04
10.70
10.49
9.92
8.77
7.31
4.70
3.90
18.60
7.31
10.20
79
1.253
FCF / Net incomex
0.450
0.464
0.458
0.510
0.507
0.484
0.442
0.485
0.478
0.430
1.424
0.478
0.471
53
11.93
ROIC%
25.97
24.11
26.97
29.88
30.47
29.46
30.47
32.15
32.66
34.27
2.80
32.15
30.17
39
28.89
Return on equity%
31.66
29.56
28.05
26.41
26.03
28.96
30.13
30.29
31.87
31.69
7.87
30.29
29.84
73
28.35
Return on assets%
5.50
3.57
5.19
2.31
4.49
6.92
7.42
9.70
12.37
13.15
12.04
9.70
6.21
22
1.38
EPS₹
1.16
1.12
1.15
1.21
1.33
1.46
1.55
1.64
1.68
1.84
1.45
6.72%
4.60%
—
6.29
EPS growth%
34.71
37.69
35.11
37.28
40.24
39.98
38.92
36.81
38.35
38.82
15.41
38.82
38.02
9
0.74
Bookvalue per sh₹
2.46
2.85
3.15
3.74
3.99
4.29
4.52
4.42
5.09
5.53
1.61
6.71%
9.72%
—
0.81
FCF per share₹
0.35
0.34
0.38
0.43
0.45
0.51
0.57
0.59
0.63
0.63
1.70
7.04%
7.16%
—
0.85
Dividend per sh₹
1.89
1.81
1.56
1.68
1.46
1.56
1.54
1.38
1.49
1.60
1.68
1.77%
(1.01%)
—
17.93
Div yield (avg)%
24.67
24.65
27.49
27.44
29.84
28.67
26.93
27.47
29.07
30.48
25.27
28.67
27.48
77
6.39
Payout ratio%
10.82
11.65
10.11
7.83
9.70
9.86
9.04
7.93
9.48
7.80
21.41
9.04
9.59
14
10.00
Shares (diluted)B
14.18
14.76
17.29
17.58
19.28
18.39
17.59
17.86
20.37
22.35
9.597
3.00%
6.26%
94
29.53
Buyback yield%
8.14
6.72
8.78
9.94
7.32
9.69
9.28
10.45
8.73
7.14
28.43
9.28
8.75
52
1.112
D/E ratiox
2.960
3.377
3.897
4.031
4.402
4.789
4.934
5.705
6.488
7.205
0.809
5.705
4.595
66
8.797
Enterprise value₹B
34.94
36.12
41.40
44.90
49.12
51.85
53.28
57.11
61.18
62.24
23.60
4.85%
5.74%
93
7.761
LT debt₹B
26.91
23.78
25.62
24.70
24.72
24.64
25.35
25.73
24.81
21.96
8.679
(2.34%)
(1.64%)
14
Revenue
₹32.42B
7.20%
1.00×
Cost of revenue
₹16.59B
7.40%
1.02×
Operating expenses
₹4.704B
6.53%
0.94×
Goodwill & intangibles
19.10%