21.34
Revenue₹B
78.97
81.24
82.69
82.86
82.58
84.47
85.28
85.60
85.75
85.65
23.03
0.73%
0.75%
90
12.14
Revenue growth%
16.92
17.64
15.87
13.08
14.28
14.40
13.25
10.90
13.59
13.87
13.97
13.59
14.07
71
24.58
Gross margin%
15.32
12.42
13.36
11.58
9.22
11.59
9.44
8.36
7.37
5.08
6.55
8.36
10.51
55
27.30
Operating margin%
0.40
1.37
1.41
0.40
0.40
3.38
2.52
0.40
0.40
3.33
13.07
2.52
0.89
92
14.03
Net margin%
18.59
16.76
17.70
17.73
15.36
17.08
19.71
18.54
15.74
15.82
25.95
17.08
17.39
41
23.19
P/E ratio (avg)x
20.21
21.09
22.24
20.13
18.75
18.48
16.55
17.73
17.70
18.41
37.70
17.73
18.62
59
30.18
EV/EBITx
37.80
35.45
40.04
44.43
47.01
51.56
53.54
62.18
62.98
69.73
28.47
62.18
49.28
67
18.80
FCF yield (avg)%
8.22
7.29
6.56
3.59
4.62
6.01
4.81
5.36
2.48
4.31
8.34
4.81
5.08
24
14.01
FCF margin%
0.82
0.40
2.43
4.16
1.19
1.48
2.38
4.26
3.81
1.00
26.83
2.38
1.93
82
1.050
FCF / Net incomex
2.053
2.162
2.151
2.362
2.680
2.766
2.689
2.966
3.435
3.674
0.205
2.966
2.685
15
12.46
ROIC%
26.73
27.57
25.46
24.22
22.05
23.72
21.97
24.42
25.49
27.35
18.84
24.42
24.94
13
15.64
Return on equity%
20.15
22.03
20.46
22.45
21.64
19.94
20.34
20.09
22.33
24.99
26.58
20.34
21.05
83
18.25
Return on assets%
8.70
10.84
12.64
10.61
8.47
8.03
7.50
7.44
9.67
12.11
7.89
8.03
9.19
66
12.22
EPS₹
2.94
2.55
2.68
2.33
2.30
2.43
2.55
2.21
2.12
2.17
12.64
(1.21%)
(3.81%)
—
12.05
EPS growth%
28.56
25.81
28.06
30.82
32.79
30.74
33.00
34.99
37.13
38.00
16.79
34.99
31.80
87
5.72
Bookvalue per sh₹
19.50
19.88
22.50
24.22
29.18
35.30
41.94
46.07
45.24
48.00
17.92
10.47%
9.30%
—
25.54
FCF per share₹
13.11
11.92
12.28
13.02
13.92
13.27
12.37
12.84
13.35
14.56
26.53
0.90%
0.73%
—
4.85
Dividend per sh₹
30.78
32.87
33.12
36.31
34.99
32.60
31.64
33.28
31.47
34.20
6.15
(0.46%)
0.69%
—
20.36
Div yield (avg)%
29.92
32.61
31.63
29.88
27.43
26.05
25.01
24.06
23.22
21.30
12.94
24.06
26.74
91
27.94
Payout ratio%
3.68
0.72
2.61
5.14
3.45
4.91
3.86
1.17
0.40
2.85
15.22
2.85
3.15
9
2.845
Shares (diluted)B
3.756
3.770
4.264
4.531
4.772
4.853
4.459
4.616
4.264
4.678
2.961
(0.40%)
2.51%
17
2.07
Buyback yield%
11.39
13.52
12.11
13.92
13.37
10.40
7.49
5.52
7.80
6.00
29.23
7.49
10.90
49
1.720
D/E ratiox
0.250
0.260
0.295
0.307
0.296
0.347
0.384
0.376
0.386
0.413
0.960
0.384
0.327
41
34.76
Enterprise value₹B
73.06
72.92
86.32
87.94
97.65
112.7
128.4
136.7
156.1
160.9
15.60
10.50%
8.70%
45
51.93
LT debt₹B
28.90
26.68
27.68
25.97
27.47
24.45
20.73
22.12
23.48
19.92
9.936
(6.23%)
(3.24%)
46
Revenue
₹85.65B
0.75%
1.00×
Cost of revenue
₹53.47B
1.03%
1.03×
Operating expenses
₹17.41B
0.39%
0.97×
Cash and investments
19.67%
Property and equipment
17.82%
Spread over hurdle
11.62%