17.57
Revenue₹B
35.53
37.15
38.75
40.32
41.71
44.17
46.17
47.34
50.02
52.19
19.59
4.59%
4.24%
82
12.37
Revenue growth%
11.43
9.78
12.68
12.23
13.00
13.64
15.30
12.71
11.30
12.10
24.74
12.71
12.45
48
22.67
Gross margin%
11.83
10.85
9.26
11.69
10.28
8.64
7.29
10.20
10.12
11.72
27.30
10.12
10.24
37
29.29
Operating margin%
4.85
2.12
3.80
0.85
2.23
1.00
1.85
0.40
0.40
0.52
5.26
0.52
1.43
59
23.52
Net margin%
18.12
17.49
18.47
18.79
17.67
19.45
19.48
22.29
22.66
24.39
25.69
22.29
19.12
71
32.51
P/E ratio (avg)x
6.158
5.547
4.927
5.042
4.337
4.332
4.688
4.870
4.712
4.489
16.78
4.688
4.791
88
25.28
EV/EBITx
17.63
18.90
20.15
21.87
20.79
20.26
21.04
23.98
26.33
26.05
34.99
23.98
20.92
32
24.79
FCF yield (avg)%
4.44
5.89
8.74
11.13
10.10
8.99
6.56
8.51
11.28
10.36
24.73
8.99
8.86
37
23.98
FCF margin%
31.99
31.18
28.32
29.97
31.33
33.70
35.25
35.14
36.16
37.13
25.37
35.25
32.84
64
0.208
FCF / Net incomex
0.275
0.268
0.273
0.247
0.256
0.250
0.250
0.266
0.300
0.293
1.415
0.266
0.267
49
27.68
ROIC%
1.75
4.21
5.51
6.89
6.38
8.84
7.29
10.21
9.51
11.55
13.26
9.51
7.09
61
22.19
Return on equity%
14.98
14.52
16.44
13.67
13.68
13.17
10.83
8.57
9.51
8.55
16.14
9.51
13.42
26
27.61
Return on assets%
28.11
26.39
24.55
27.27
29.25
27.37
26.21
24.31
25.43
27.02
18.02
26.21
26.71
85
13.21
EPS₹
5.48
5.84
5.95
5.08
4.80
4.24
4.22
4.29
4.40
3.79
14.67
(4.59%)
(3.53%)
—
19.30
EPS growth%
12.18
10.34
10.48
10.73
8.76
7.92
9.09
9.00
7.85
5.14
10.10
7.92
9.05
25
13.60
Bookvalue per sh₹
30.65
33.09
31.89
29.70
31.82
33.95
35.67
33.91
36.60
38.60
12.23
3.93%
1.71%
—
27.11
FCF per share₹
4.96
5.01
5.50
5.62
6.25
5.66
6.29
5.71
5.04
4.63
9.81
(5.82%)
(1.15%)
—
24.88
Dividend per sh₹
18.51
18.11
20.99
24.36
26.36
25.05
29.41
33.10
33.23
31.32
6.94
3.51%
6.44%
—
21.57
Div yield (avg)%
12.24
14.70
12.06
13.47
12.32
10.43
11.25
10.61
9.51
7.45
15.75
10.43
11.66
52
13.64
Payout ratio%
5.51
6.88
7.31
9.99
8.42
7.44
10.34
8.91
6.80
5.93
16.84
7.44
7.37
47
0.760
Shares (diluted)B
0.912
0.922
0.948
1.024
1.001
0.977
1.069
0.958
0.989
0.990
0.788
(0.22%)
1.53%
24
4.22
Buyback yield%
8.09
7.74
10.59
7.70
7.69
6.13
7.61
7.92
5.51
6.30
10.81
6.30
7.69
75
0.299
D/E ratiox
1.750
1.909
2.066
1.901
2.050
1.972
2.083
2.050
2.163
2.090
0.602
2.083
2.050
86
16.60
Enterprise value₹B
14.88
14.50
14.23
16.11
17.79
18.24
17.87
19.59
19.27
18.69
29.35
0.98%
2.21%
74
31.40
LT debt₹B
14.83
13.44
13.62
13.33
13.79
13.07
14.51
13.68
13.22
13.11
4.336
(1.01%)
(1.53%)
92
Revenue
₹52.19B
4.24%
1.00×
Cost of revenue
₹34.67B
3.93%
0.97×
Operating expenses
₹7.083B
4.36%
1.01×
Goodwill & intangibles
15.42%