2.176
Revenue₹B
1.347
1.467
1.571
1.724
1.850
1.949
2.130
2.290
2.493
2.706
2.283
7.90%
7.88%
41
10.72
Revenue growth%
0.97
3.00
0.40
0.40
0.40
1.35
3.33
5.49
4.83
7.77
29.37
4.83
2.18
89
12.25
Gross margin%
15.89
17.18
19.05
19.53
17.30
15.49
15.74
12.75
10.78
10.49
9.26
12.75
15.81
80
17.23
Operating margin%
17.45
16.21
13.34
15.53
13.37
15.89
18.01
19.15
16.77
17.70
23.72
17.70
16.49
13
23.11
Net margin%
6.83
7.90
10.54
10.65
9.30
9.99
9.37
9.90
8.56
6.94
15.09
9.37
9.33
42
23.55
P/E ratio (avg)x
32.85
35.14
31.48
28.44
28.59
28.32
29.05
30.18
26.84
24.73
17.44
28.32
28.82
59
37.70
EV/EBITx
25.65
26.98
28.73
26.75
26.00
26.13
24.74
22.03
21.04
20.32
9.150
22.03
25.82
89
12.12
FCF yield (avg)%
22.80
20.15
21.12
19.13
16.39
17.68
18.03
17.81
19.05
17.79
20.09
17.81
18.54
29
11.78
FCF margin%
8.34
6.66
5.24
7.85
10.71
9.77
12.03
12.41
10.28
13.07
28.82
12.03
10.02
57
0.265
FCF / Net incomex
0.671
0.787
0.755
0.874
1.020
0.990
0.970
1.108
1.086
1.043
0.699
1.043
0.980
30
20.38
ROIC%
17.74
17.77
16.35
17.59
17.54
18.22
19.09
20.56
20.58
23.29
28.78
20.56
17.99
79
2.11
Return on equity%
27.68
30.02
32.90
33.25
32.82
30.00
27.42
30.07
31.01
33.11
23.61
30.07
30.54
87
28.82
Return on assets%
6.20
6.41
8.85
10.69
13.07
15.73
14.81
12.61
12.90
12.82
24.09
12.90
12.71
57
0.62
EPS₹
0.37
0.36
0.31
0.33
0.33
0.29
0.28
0.25
0.28
0.25
0.69
(5.37%)
(4.41%)
—
29.83
EPS growth%
24.10
26.52
29.00
28.71
31.26
28.49
26.03
23.39
22.57
21.62
7.38
23.39
26.27
44
0.61
Bookvalue per sh₹
0.76
0.80
0.70
0.77
0.72
0.79
0.79
0.83
0.82
0.86
0.85
3.54%
1.66%
—
0.64
FCF per share₹
0.96
0.96
1.02
1.20
1.43
1.58
1.59
1.58
1.58
1.83
0.20
5.10%
8.23%
—
0.20
Dividend per sh₹
0.50
0.52
0.54
0.55
0.51
0.53
0.56
0.59
0.55
0.56
0.24
1.66%
1.02%
—
27.27
Div yield (avg)%
34.21
34.14
36.89
37.73
36.90
34.97
35.14
38.09
35.76
38.46
20.12
35.76
36.32
40
6.02
Payout ratio%
13.44
14.03
13.92
13.79
11.92
9.16
6.72
6.36
3.93
3.43
8.30
6.36
10.54
82
1.739
Shares (diluted)B
1.861
1.703
1.540
1.659
1.530
1.412
1.305
1.450
1.478
1.332
1.757
(2.73%)
(2.83%)
95
10.12
Buyback yield%
4.26
4.79
2.36
2.75
5.72
5.92
5.96
6.97
6.38
3.84
24.82
5.96
5.25
8
1.528
D/E ratiox
1.931
2.159
2.100
2.122
2.044
1.999
2.303
2.184
2.088
2.062
0.431
2.088
2.094
45
1.713
Enterprise value₹B
0.963
0.941
0.926
1.059
1.080
1.108
1.087
1.188
1.249
1.450
2.174
6.05%
5.00%
62
1.471
LT debt₹B
1.271
1.427
1.648
1.865
1.797
1.781
1.769
1.912
2.001
2.218
1.362
4.30%
6.05%
93
Revenue
₹2.706B
7.88%
1.00×
Cost of revenue
₹1.454B
8.17%
1.03×
Operating expenses
₹475.1M
7.09%
0.93×
Goodwill & intangibles
16.36%
Spread over hurdle
(7.74%)