43.98
Revenue₹B
90.18
96.68
102.8
112.9
123.5
132.6
146.9
158.6
173.1
191.5
47.33
9.17%
8.53%
27
18.13
Revenue growth%
11.44
8.92
8.58
9.19
11.87
14.24
16.12
17.98
18.08
20.91
14.87
17.98
13.06
52
11.18
Gross margin%
21.05
21.44
19.80
22.20
22.73
21.21
18.31
19.44
19.56
20.60
15.44
19.56
20.83
7
6.66
Operating margin%
6.43
8.20
6.67
4.36
4.29
1.46
0.40
0.40
0.40
0.40
2.96
0.40
2.88
89
29.89
Net margin%
12.75
10.47
9.96
8.75
10.43
7.93
5.48
7.44
7.14
8.12
28.40
7.44
8.44
16
32.50
P/E ratio (avg)x
13.45
11.50
11.52
11.84
11.91
11.22
11.49
11.18
11.12
10.02
17.87
11.18
11.49
86
26.94
EV/EBITx
20.65
20.98
21.82
19.02
18.35
15.90
17.00
16.47
16.76
17.55
9.289
16.76
17.95
44
13.37
FCF yield (avg)%
10.24
10.56
7.97
5.93
7.42
6.79
7.19
9.65
6.93
8.20
8.60
7.19
7.70
72
24.38
FCF margin%
18.40
19.82
20.57
22.14
22.18
22.33
21.01
23.60
26.23
27.21
25.15
23.60
22.16
79
1.079
FCF / Net incomex
1.002
0.933
0.922
0.895
0.920
0.860
0.937
0.881
0.919
0.810
1.465
0.881
0.920
53
12.97
ROIC%
2.56
5.51
3.29
1.46
4.19
5.11
5.83
4.71
3.09
3.45
28.90
4.71
3.82
94
22.30
Return on equity%
0.73
2.47
5.26
2.66
3.77
0.82
0.77
0.40
2.51
2.48
23.52
0.82
2.48
91
14.35
Return on assets%
11.59
9.53
7.19
5.40
5.33
4.56
2.16
0.40
2.92
5.72
21.78
2.92
5.36
57
101.48
EPS₹
25.13
27.21
29.33
27.82
31.16
34.42
36.91
38.15
35.58
39.07
105.00
4.63%
4.48%
—
12.06
EPS growth%
19.43
18.64
18.25
16.37
16.34
18.91
20.61
20.27
21.55
20.57
21.80
20.57
19.17
88
119.77
Bookvalue per sh₹
50.79
50.17
49.08
51.02
54.93
57.37
65.22
74.90
73.53
80.14
104.84
7.85%
4.62%
—
118.87
FCF per share₹
121.65
118.16
112.70
113.48
106.24
94.00
104.89
101.93
93.86
104.79
139.11
(0.27%)
(1.77%)
—
34.16
Dividend per sh₹
153.66
151.31
166.34
161.32
171.94
162.99
173.66
192.45
214.75
205.57
103.86
3.64%
3.63%
—
27.00
Div yield (avg)%
11.54
13.05
10.28
10.28
10.82
9.22
10.51
9.38
7.39
4.74
25.95
9.22
10.28
20
29.79
Payout ratio%
11.61
14.01
14.56
12.62
13.95
16.24
17.85
15.43
14.02
11.38
25.59
15.43
14.02
37
517.7
Shares (diluted)M
414.5
403.5
420.4
387.5
379.1
359.5
322.3
318.1
293.7
254.5
503.8
(7.66%)
(5.88%)
73
11.85
Buyback yield%
8.64
5.72
8.02
8.03
8.12
7.70
6.66
6.97
4.65
2.58
6.06
6.66
7.34
93
0.390
D/E ratiox
1.543
1.531
1.590
1.517
1.762
1.885
1.927
2.183
2.432
2.568
0.853
2.183
1.823
22
70.87
Enterprise value₹B
19.61
21.38
23.43
26.52
26.94
26.48
26.72
29.43
29.72
30.76
17.17
2.69%
3.66%
87
144.4
LT debt₹B
172.3
172.7
187.9
221.3
252.7
296.6
306.7
304.1
313.9
324.4
38.96
5.12%
6.73%
80
Revenue
₹191.5B
8.53%
1.00×
Cost of revenue
₹113.3B
8.10%
0.96×
Operating expenses
₹40.37B
9.35%
1.08×
Goodwill & intangibles
17.55%
Spread over hurdle
(3.15%)