1.664
Revenue₹B
14.45
14.61
14.82
15.35
15.48
15.68
15.75
16.21
16.78
16.92
1.729
1.80%
1.73%
43
13.26
Revenue growth%
22.82
21.96
20.46
23.02
25.48
26.74
26.72
25.90
28.61
30.03
22.05
26.74
25.69
37
21.36
Gross margin%
32.67
30.56
30.48
32.25
30.02
30.34
30.09
32.53
31.85
34.67
4.24
31.85
31.20
66
8.16
Operating margin%
3.77
2.92
1.56
4.46
5.20
5.84
6.98
5.89
3.74
3.80
29.65
5.84
4.13
72
23.55
Net margin%
7.23
4.61
2.57
0.40
1.04
0.40
0.40
1.27
2.22
4.70
19.04
1.27
1.75
34
37.72
P/E ratio (avg)x
10.08
10.17
8.902
9.122
8.291
7.494
7.729
7.157
6.732
7.289
14.65
7.289
8.010
15
25.18
EV/EBITx
27.33
28.74
31.86
32.98
35.19
37.29
35.42
41.00
38.42
38.19
13.95
38.19
35.30
41
25.02
FCF yield (avg)%
28.33
28.64
30.90
28.63
30.63
31.83
33.33
33.43
30.64
32.15
27.28
32.15
30.77
26
17.22
FCF margin%
36.41
38.18
38.94
38.18
37.45
37.26
36.70
37.85
35.61
37.13
27.04
37.13
37.36
81
0.795
FCF / Net incomex
1.186
1.145
1.087
1.105
1.174
1.206
1.345
1.250
1.234
1.264
0.366
1.250
1.196
77
4.07
ROIC%
9.60
8.44
6.10
6.00
5.08
5.25
7.39
9.21
11.26
12.74
23.26
9.21
7.91
27
2.81
Return on equity%
3.96
5.91
3.40
3.16
1.29
0.40
1.24
1.14
3.76
5.72
12.97
1.24
3.28
51
16.63
Return on assets%
22.38
25.34
23.00
24.47
23.33
21.43
20.29
22.92
19.95
18.08
28.32
20.29
22.65
7
11.11
EPS₹
7.94
7.58
7.29
7.81
8.62
9.52
8.69
8.30
7.72
7.17
11.57
(3.62%)
(0.89%)
—
26.71
EPS growth%
21.32
18.88
19.25
18.14
16.98
19.93
20.23
20.74
20.82
21.50
5.77
20.74
20.08
48
4.28
Bookvalue per sh₹
5.35
5.82
6.81
7.12
7.37
7.55
8.15
8.06
9.15
9.44
18.60
5.06%
7.25%
—
9.63
FCF per share₹
11.84
11.59
11.69
12.12
13.44
13.89
15.38
14.64
15.06
16.51
17.39
4.21%
4.34%
—
19.57
Dividend per sh₹
15.56
17.31
19.85
22.75
24.77
28.87
29.12
33.61
37.61
38.65
10.64
9.31%
11.04%
—
12.76
Div yield (avg)%
29.90
26.91
25.56
24.23
27.07
24.65
26.08
25.14
24.82
26.06
19.87
25.14
25.81
8
8.42
Payout ratio%
17.09
19.49
19.30
19.20
17.03
17.53
15.29
17.59
19.39
18.49
19.13
17.59
18.04
66
486.7
Shares (diluted)M
667.6
724.2
734.3
848.9
805.2
848.0
907.2
875.3
993.8
964.8
474.0
3.68%
4.12%
63
2.45
Buyback yield%
5.33
6.80
7.48
6.11
7.10
6.77
4.17
1.33
2.29
0.40
27.17
2.29
5.72
42
1.675
D/E ratiox
1.610
1.566
1.641
1.814
1.649
1.818
1.671
1.702
1.717
1.769
0.457
1.717
1.686
15
7.800
Enterprise value₹B
4.790
5.309
5.196
5.559
5.388
5.894
6.308
6.744
7.017
7.185
17.50
5.93%
4.23%
7
7.520
LT debt₹B
10.66
11.16
9.666
10.27
10.31
11.12
9.819
9.171
8.197
8.305
7.387
(4.23%)
(3.29%)
46
Revenue
₹16.92B
1.73%
1.00×
Cost of revenue
₹8.411B
1.66%
0.99×
Operating expenses
₹4.042B
1.94%
1.02×
Goodwill & intangibles
17.03%
Property and equipment
16.27%
Spread over hurdle
39.04%