41.84
Revenue₹B
47.75
48.80
49.40
51.80
51.88
53.68
55.88
56.55
58.30
60.98
45.61
3.29%
2.97%
41
17.62
Revenue growth%
15.40
12.51
11.14
13.73
15.88
15.23
14.53
13.20
11.47
12.07
28.31
13.20
13.47
77
6.02
Gross margin%
11.13
14.07
11.96
9.43
8.93
9.48
10.17
8.96
7.62
10.09
21.32
9.48
9.78
62
2.35
Operating margin%
26.39
26.79
28.62
30.04
29.96
31.66
32.58
35.26
35.07
35.94
7.75
35.07
30.85
68
11.38
Net margin%
25.19
26.00
28.06
27.98
28.66
28.07
28.57
28.23
30.89
32.33
6.62
28.57
28.15
93
33.59
P/E ratio (avg)x
22.56
21.11
20.54
18.75
17.64
16.45
15.13
17.00
18.78
19.62
18.55
17.00
18.76
19
37.97
EV/EBITx
30.16
27.47
26.68
26.65
25.28
25.54
26.63
27.87
25.85
28.05
27.91
26.63
26.67
62
28.72
FCF yield (avg)%
16.44
18.76
17.43
17.49
18.85
17.65
18.80
16.35
14.92
17.79
14.16
17.65
17.57
7
14.35
FCF margin%
11.17
10.94
9.74
9.87
10.77
8.68
11.26
13.76
11.98
9.54
8.02
11.26
10.85
61
1.215
FCF / Net incomex
1.134
1.122
1.112
1.327
1.335
1.522
1.591
1.852
1.941
2.204
1.030
1.852
1.429
17
13.49
ROIC%
4.92
3.25
5.53
5.13
5.98
4.22
4.85
5.08
5.89
7.91
26.49
5.08
5.10
53
13.29
Return on equity%
10.70
8.68
9.89
11.44
13.83
11.15
10.39
10.60
9.98
8.25
19.36
10.39
10.50
66
14.56
Return on assets%
12.38
10.77
10.66
12.54
12.19
14.11
11.58
12.58
10.09
11.24
9.29
11.58
11.89
25
15.02
EPS₹
8.13
8.76
9.11
8.44
9.74
11.30
10.72
11.25
10.51
11.80
16.79
3.92%
3.71%
—
28.91
EPS growth%
26.32
29.26
29.34
28.10
29.71
30.00
28.11
30.05
29.97
31.65
29.22
30.00
29.53
29
18.16
Bookvalue per sh₹
18.17
19.22
19.16
20.83
18.44
18.72
16.73
15.35
14.09
12.63
13.95
(7.29%)
(4.72%)
—
10.09
FCF per share₹
8.56
9.16
9.60
8.58
8.11
8.51
9.40
8.81
9.18
9.74
16.53
3.72%
1.03%
—
14.10
Dividend per sh₹
12.83
14.01
16.34
19.46
21.07
23.03
25.07
27.14
29.08
31.93
20.00
8.67%
9.34%
—
27.62
Div yield (avg)%
27.34
27.12
27.74
30.34
28.04
28.10
30.93
31.10
33.09
32.76
22.64
31.10
29.22
26
22.84
Payout ratio%
20.13
18.02
18.95
18.15
20.00
18.58
16.67
17.24
18.23
19.64
9.22
18.23
18.41
72
1.178
Shares (diluted)B
1.178
1.066
1.056
1.005
1.120
1.171
1.115
1.116
1.135
1.118
1.169
(0.04%)
(1.65%)
40
17.21
Buyback yield%
22.22
22.05
19.63
19.63
17.23
18.51
18.26
20.51
22.82
21.34
5.84
20.51
20.07
81
0.183
D/E ratiox
0.929
0.970
0.986
0.883
0.779
0.665
0.647
0.638
0.592
0.504
0.117
0.638
0.722
11
16.97
Enterprise value₹B
38.52
37.15
36.00
32.94
32.18
28.79
26.53
28.79
31.10
29.09
35.95
(2.00%)
(1.97%)
90
24.39
LT debt₹B
20.45
21.53
23.86
23.79
21.51
22.26
23.24
23.95
23.04
22.89
30.86
1.25%
0.97%
59
Revenue
₹60.98B
2.97%
1.00×
Cost of revenue
₹26.25B
2.95%
1.00×
Operating expenses
₹14.78B
3.41%
1.04×
Cash and investments
15.50%
Spread over hurdle
43.83%