16.22
Revenue₹B
46.02
48.71
52.00
55.21
58.24
62.23
66.35
71.83
76.47
81.99
17.82
7.08%
6.44%
32
25.63
Revenue growth%
28.30
28.17
28.62
30.79
31.21
31.67
33.31
35.15
33.93
33.55
8.38
33.55
31.44
43
27.28
Gross margin%
28.01
26.65
25.10
28.01
30.97
30.34
29.49
29.36
27.15
24.49
14.78
29.36
28.01
36
25.87
Operating margin%
20.44
21.61
22.00
22.97
20.13
19.21
21.65
19.07
20.50
19.06
21.09
19.21
20.47
8
4.09
Net margin%
19.02
17.62
16.02
18.23
18.00
17.78
16.17
18.75
18.67
19.23
16.23
18.67
18.11
29
7.872
P/E ratio (avg)x
15.07
15.57
16.67
17.10
15.02
13.37
13.11
11.68
10.55
10.88
25.66
11.68
14.20
12
9.491
EV/EBITx
18.52
22.11
22.32
26.00
27.74
26.88
30.51
29.73
29.15
33.17
17.16
29.73
27.31
29
21.59
FCF yield (avg)%
3.89
5.71
5.15
7.85
10.20
12.48
12.89
11.25
8.47
11.10
26.48
11.25
9.33
36
9.63
FCF margin%
31.74
30.53
33.50
31.46
31.39
28.60
25.90
28.03
30.78
33.76
29.64
28.60
31.08
57
1.749
FCF / Net incomex
0.406
0.416
0.395
0.357
0.336
0.313
0.313
0.306
0.296
0.256
0.349
0.306
0.325
65
4.96
ROIC%
15.33
16.76
15.16
14.45
12.74
14.83
15.71
14.32
11.72
11.03
23.03
14.32
14.64
48
21.94
Return on equity%
7.77
9.05
7.28
4.30
4.47
5.85
4.05
6.26
5.40
7.43
11.55
5.85
6.05
84
28.66
Return on assets%
19.74
21.16
24.04
21.75
20.61
23.01
23.79
21.87
20.96
20.65
4.12
21.87
21.46
63
19.92
EPS₹
28.80
27.96
27.39
27.45
25.48
26.44
24.62
23.68
25.35
24.42
21.31
(0.85%)
(2.19%)
—
19.85
EPS growth%
16.74
17.58
17.38
16.47
15.11
14.21
14.32
14.58
11.71
10.37
4.98
14.21
14.85
33
18.32
Bookvalue per sh₹
58.53
60.29
59.55
64.98
66.55
67.60
63.89
62.45
60.34
56.95
45.28
(3.07%)
0.79%
—
25.47
FCF per share₹
53.89
61.85
60.68
63.37
71.05
69.89
68.87
79.84
88.83
100.70
16.08
7.23%
7.77%
—
42.57
Dividend per sh₹
11.02
11.36
11.01
11.43
10.60
11.46
12.29
12.13
12.49
12.70
46.29
3.68%
1.00%
—
29.91
Div yield (avg)%
17.25
18.62
17.57
15.05
15.28
14.13
16.08
17.66
17.16
18.78
3.61
17.16
17.20
39
4.15
Payout ratio%
0.43
0.40
2.31
1.02
1.18
0.40
0.40
0.40
2.94
5.84
11.60
0.40
0.72
40
1.467
Shares (diluted)B
1.479
1.517
1.713
1.960
1.948
2.051
2.050
1.894
1.979
2.119
1.536
1.70%
3.78%
8
16.59
Buyback yield%
16.17
18.73
17.83
17.10
15.15
16.26
17.00
18.90
20.96
18.70
9.18
18.70
17.47
18
0.400
D/E ratiox
0.382
0.354
0.338
0.315
0.293
0.266
0.293
0.262
0.271
0.270
1.610
0.270
0.293
17
8.009
Enterprise value₹B
98.53
101.5
109.0
105.1
102.7
111.8
116.5
114.4
106.6
107.4
58.51
0.90%
1.42%
66
59.87
LT debt₹B
79.34
85.88
103.3
109.4
120.8
134.5
145.9
160.9
189.7
207.9
6.265
11.47%
10.34%
18
Revenue
₹81.99B
6.44%
1.00×
Cost of revenue
₹45.96B
6.40%
1.00×
Operating expenses
₹9.690B
7.28%
1.08×
Cash and investments
18.59%