55.11
Revenue₹B
85.19
87.66
91.31
94.93
98.90
101.5
104.5
104.8
107.0
107.5
56.39
1.69%
2.84%
50
15.10
Revenue growth%
2.76
3.60
5.15
3.80
3.16
4.33
1.67
3.64
2.18
0.40
12.90
2.18
3.38
40
23.10
Gross margin%
27.28
25.76
26.59
25.24
24.39
26.41
24.92
27.71
26.88
29.16
12.80
26.88
26.50
53
25.70
Operating margin%
12.51
13.92
16.41
15.29
16.40
14.34
11.78
14.77
16.92
16.81
11.03
14.77
15.03
33
7.40
Net margin%
1.88
0.40
0.40
3.29
4.64
4.78
6.23
7.81
5.47
7.22
8.41
6.23
4.71
55
12.67
P/E ratio (avg)x
5.980
6.044
6.911
7.815
8.958
8.299
9.071
8.553
8.992
8.392
27.36
8.553
8.345
7
23.28
EV/EBITx
29.32
30.20
27.19
24.84
26.36
24.11
22.53
23.84
22.45
20.15
25.94
22.53
24.47
39
21.97
FCF yield (avg)%
0.53
2.67
5.27
2.40
1.46
4.19
4.02
4.21
3.05
2.21
25.42
4.02
2.86
89
18.33
FCF margin%
0.40
1.12
0.66
2.84
0.40
0.42
0.40
0.40
0.95
0.40
6.54
0.40
0.41
73
0.929
FCF / Net incomex
1.072
1.112
1.042
1.046
1.042
1.187
1.190
1.221
1.162
1.173
0.866
1.187
1.137
27
4.30
ROIC%
12.96
15.67
13.06
14.13
14.33
17.13
16.57
14.43
15.79
16.21
8.31
16.21
15.05
40
12.55
Return on equity%
3.06
1.78
1.94
2.67
4.17
3.36
0.46
2.32
0.40
0.75
25.23
0.75
2.13
48
10.34
Return on assets%
17.41
18.51
21.27
21.53
22.38
19.79
19.63
16.78
19.34
18.81
3.49
19.34
19.49
51
37.98
EPS₹
19.02
17.96
19.74
22.59
21.29
23.57
24.66
28.52
32.35
37.09
40.51
11.74%
6.70%
—
26.50
EPS growth%
9.94
10.91
12.90
15.83
12.84
14.05
16.03
13.72
14.31
15.04
15.72
14.31
13.89
68
19.62
Bookvalue per sh₹
75.16
74.20
79.49
80.07
79.10
88.44
97.02
90.32
93.35
91.27
24.11
2.90%
2.19%
—
73.88
FCF per share₹
81.25
89.35
102.38
104.05
104.25
116.37
118.74
137.07
148.16
154.32
44.92
8.16%
7.80%
—
46.35
Dividend per sh₹
76.40
74.62
74.72
72.39
82.45
88.06
87.61
99.40
106.33
117.86
30.65
7.41%
4.00%
—
22.52
Div yield (avg)%
12.14
12.68
10.01
10.81
11.46
10.85
11.72
9.97
8.79
10.10
23.93
10.10
10.83
87
3.89
Payout ratio%
29.61
31.41
33.00
31.43
31.97
29.57
29.24
29.79
27.23
28.54
6.20
29.24
29.70
29
0.416
Shares (diluted)B
0.610
0.658
0.776
0.821
0.915
0.927
0.979
1.024
1.092
1.165
0.417
4.96%
7.92%
41
11.83
Buyback yield%
21.25
18.89
18.75
16.59
16.02
17.03
14.10
15.77
18.16
15.42
6.68
15.77
16.81
15
0.518
D/E ratiox
2.078
2.303
2.197
2.495
2.376
2.691
2.458
2.762
2.823
2.980
0.951
2.762
2.477
6
73.45
Enterprise value₹B
49.31
51.50
58.53
69.46
68.31
79.77
76.95
85.01
98.26
103.6
71.56
8.69%
8.02%
81
42.53
LT debt₹B
88.97
95.88
111.2
130.6
127.8
139.2
152.2
170.1
174.7
208.6
75.06
10.29%
10.24%
9
Revenue
₹107.5B
2.84%
1.00×
Cost of revenue
₹68.05B
3.12%
1.03×
Operating expenses
₹10.15B
1.08%
0.84×