14.78
Revenue₹B
8.813
9.162
9.693
10.32
10.82
11.45
11.69
12.17
12.57
12.86
15.77
3.50%
4.26%
89
28.72
Revenue growth%
26.99
26.35
25.97
25.78
23.36
22.36
20.08
22.06
19.35
18.07
25.44
20.08
22.86
31
10.58
Gross margin%
13.72
10.81
10.39
12.28
10.87
12.75
11.45
14.01
11.12
9.06
9.73
11.45
11.29
59
19.42
Operating margin%
17.35
17.25
16.73
19.67
17.46
20.24
20.40
17.71
16.61
17.09
8.00
17.71
17.41
92
6.47
Net margin%
18.12
19.10
16.45
15.83
15.21
14.62
12.91
11.81
9.29
10.46
18.63
11.81
14.92
58
31.64
P/E ratio (avg)x
24.75
25.04
28.26
30.13
33.88
33.91
40.61
41.17
43.60
46.48
34.77
41.17
33.90
83
31.78
EV/EBITx
8.548
9.522
10.31
10.99
11.45
10.80
10.65
9.800
9.130
9.586
27.38
9.800
10.05
94
16.36
FCF yield (avg)%
10.59
8.40
8.92
7.70
6.16
3.32
1.64
1.77
2.82
3.15
6.81
2.82
4.74
42
26.47
FCF margin%
19.69
19.50
20.74
20.65
20.05
17.50
17.01
17.20
14.21
13.38
13.31
17.01
18.50
34
1.714
FCF / Net incomex
0.383
0.450
0.453
0.539
0.565
0.619
0.634
0.634
0.716
0.867
1.695
0.634
0.592
59
5.99
ROIC%
4.38
2.89
0.80
1.55
0.40
0.92
2.66
1.65
0.40
0.40
12.90
0.92
1.24
70
24.20
Return on equity%
15.80
17.80
16.56
14.68
13.97
12.40
10.71
7.77
8.69
7.91
19.71
8.69
13.19
53
20.71
Return on assets%
29.02
26.65
28.62
25.74
25.58
28.00
27.59
27.35
27.45
24.70
5.20
27.45
27.40
70
19.22
EPS₹
2.45
2.45
2.58
2.67
2.88
2.48
2.66
2.57
2.68
2.34
20.00
(4.12%)
(0.25%)
—
10.89
EPS growth%
4.63
6.55
5.65
4.51
4.63
1.88
0.40
2.08
2.25
1.18
4.43
1.88
3.38
7
10.59
Bookvalue per sh₹
26.48
30.41
34.75
35.83
41.49
43.46
50.84
58.28
66.98
70.05
21.58
11.05%
10.91%
—
15.15
FCF per share₹
25.66
28.49
28.12
28.00
31.35
31.26
28.89
31.69
31.74
29.73
5.31
(1.05%)
1.52%
—
24.08
Dividend per sh₹
31.07
32.93
33.78
38.17
36.81
38.23
37.15
42.62
45.54
45.90
14.42
4.52%
4.43%
—
5.12
Div yield (avg)%
30.40
31.81
31.70
28.92
29.71
29.97
29.61
30.08
28.89
27.87
10.87
29.61
29.84
66
7.67
Payout ratio%
11.89
14.26
12.66
14.57
16.83
18.68
20.03
17.22
17.71
18.94
20.31
18.68
17.02
37
0.563
Shares (diluted)B
0.753
0.798
0.802
0.809
0.876
0.988
1.181
1.293
1.482
1.801
0.553
15.50%
9.04%
32
12.10
Buyback yield%
0.40
0.40
0.40
2.88
2.00
3.67
4.61
2.91
0.58
3.41
23.79
3.41
2.44
85
0.577
D/E ratiox
0.360
0.372
0.384
0.403
0.371
0.400
0.421
0.427
0.435
0.374
0.971
0.421
0.392
19
8.425
Enterprise value₹B
3.467
3.760
3.810
3.866
3.733
3.768
3.889
3.827
4.145
4.211
13.99
2.44%
1.90%
19
9.919
LT debt₹B
22.01
24.60
26.40
28.49
29.09
31.52
31.99
38.03
42.44
44.43
15.53
8.83%
7.79%
69
Revenue
₹12.86B
4.26%
1.00×
Cost of revenue
₹7.811B
4.12%
0.99×
Operating expenses
₹2.788B
4.71%
1.04×
Cash and investments
23.96%
Spread over hurdle
(7.58%)