1.946
Revenue₹B
1.805
1.809
1.851
1.874
1.850
1.871
1.865
1.836
1.803
1.829
2.169
(0.23%)
0.23%
11
4.19
Revenue growth%
9.35
6.77
7.06
6.29
7.29
9.00
9.38
11.58
13.40
11.95
10.96
11.58
9.18
60
7.78
Gross margin%
12.82
13.62
14.88
15.71
14.76
14.38
15.20
13.63
13.87
13.23
2.96
13.87
14.12
80
17.42
Operating margin%
3.14
2.16
3.34
3.48
2.17
0.40
2.24
0.40
0.70
0.62
5.70
0.62
2.17
70
26.95
Net margin%
11.69
10.63
12.44
13.91
16.55
17.91
18.43
19.95
20.57
19.25
11.50
19.25
17.23
31
11.57
P/E ratio (avg)x
9.645
9.323
8.426
8.802
9.218
8.839
8.812
9.460
10.51
10.87
35.51
9.460
9.271
13
34.31
EV/EBITx
27.85
29.88
31.47
30.91
30.97
33.80
35.24
36.53
34.47
31.70
16.92
34.47
31.58
48
21.91
FCF yield (avg)%
32.83
30.95
29.39
28.19
28.33
28.14
29.61
27.85
27.42
28.00
4.54
28.00
28.26
53
21.66
FCF margin%
13.85
16.06
13.22
13.44
13.18
11.92
10.92
11.83
10.33
10.43
11.54
10.92
12.55
71
0.514
FCF / Net incomex
1.120
1.245
1.211
1.125
1.061
1.130
1.067
1.189
1.193
1.355
1.248
1.189
1.160
46
2.04
ROIC%
13.81
15.35
15.19
12.95
11.15
12.51
13.21
14.16
15.79
16.12
2.70
14.16
13.99
18
16.97
Return on equity%
7.93
7.72
6.89
8.37
6.88
6.08
5.98
7.40
9.06
9.77
22.56
7.40
7.56
44
19.42
Return on assets%
1.10
1.95
0.80
2.75
2.44
0.40
0.40
0.40
0.40
1.46
23.37
0.40
0.95
33
1.30
EPS₹
1.61
1.37
1.28
1.31
1.13
1.02
0.99
0.91
0.85
0.87
1.43
(5.13%)
(5.59%)
—
25.61
EPS growth%
9.65
12.04
11.33
13.59
15.22
12.70
12.57
11.58
11.62
10.59
21.06
11.62
11.83
41
1.91
Bookvalue per sh₹
0.85
0.91
0.92
0.89
0.97
0.87
0.90
0.98
0.88
0.89
0.40
(1.78%)
(0.76%)
—
1.17
FCF per share₹
0.95
0.86
0.82
0.74
0.75
0.84
0.87
0.98
0.97
0.97
0.98
5.24%
0.53%
—
1.30
Dividend per sh₹
2.76
2.77
2.92
3.18
3.48
4.08
4.44
5.28
6.08
6.95
1.73
14.82%
11.58%
—
15.61
Div yield (avg)%
13.93
15.45
17.42
14.55
13.71
15.36
16.76
16.64
17.84
16.00
16.74
16.64
15.73
54
3.08
Payout ratio%
32.27
33.42
30.76
32.72
30.25
30.18
32.28
34.80
34.44
34.19
11.11
34.19
32.50
79
299.9
Shares (diluted)M
335.8
305.4
308.2
306.9
301.3
304.5
270.3
241.4
254.2
249.6
293.2
(3.69%)
(4.07%)
79
6.82
Buyback yield%
11.67
13.02
11.68
12.77
14.92
15.42
13.76
12.52
9.59
12.23
17.63
12.52
12.65
11
0.997
D/E ratiox
0.653
0.716
0.729
0.659
0.663
0.690
0.770
0.831
0.837
0.860
1.119
0.831
0.722
17
1.458
Enterprise value₹B
1.714
1.757
1.966
2.302
2.581
2.805
3.252
3.678
4.380
4.966
1.601
13.98%
11.87%
81
1.509
LT debt₹B
1.740
1.815
1.958
1.753
1.587
1.677
1.476
1.547
1.593
1.427
0.921
(2.11%)
(1.72%)
43
Revenue
₹1.829B
0.23%
1.00×
Cost of revenue
₹743.7M
0.41%
1.02×
Operating expenses
₹446.7M
(0.19%)
0.96×
Cash and investments
16.03%
Spread over hurdle
(0.31%)