0.176
Revenue₹B
0.971
1.026
1.125
1.203
1.302
1.397
1.486
1.563
1.689
1.818
0.185
6.90%
7.44%
76
6.84
Revenue growth%
10.07
12.85
11.50
9.33
8.57
5.62
4.55
7.09
8.23
6.07
20.88
6.07
8.40
74
5.44
Gross margin%
0.40
1.31
1.86
0.60
0.40
1.60
1.75
1.90
0.40
2.54
21.31
1.75
1.46
12
22.29
Operating margin%
28.25
26.83
23.87
26.73
29.50
31.10
28.92
27.43
28.10
26.73
2.23
28.10
27.77
24
15.59
Net margin%
12.89
11.88
10.31
10.24
8.69
10.91
10.54
11.77
14.01
15.40
27.05
11.77
11.34
10
14.64
P/E ratio (avg)x
23.13
22.47
24.74
23.28
23.15
22.01
21.25
21.05
20.54
22.07
18.51
21.25
22.27
16
35.78
EV/EBITx
24.39
26.11
24.57
28.20
26.32
29.62
31.92
30.85
29.50
29.41
24.42
29.62
28.81
42
8.02
FCF yield (avg)%
4.41
2.71
4.69
2.64
0.40
2.03
0.40
1.01
0.40
0.92
5.37
0.92
1.52
40
3.04
FCF margin%
11.06
12.57
12.84
15.10
14.42
17.02
16.49
17.54
15.13
14.55
21.44
16.49
14.83
72
0.692
FCF / Net incomex
1.217
1.309
1.254
1.300
1.270
1.377
1.278
1.363
1.344
1.453
1.507
1.363
1.305
20
6.49
ROIC%
11.83
13.27
14.87
12.57
14.84
12.71
11.92
12.61
14.56
12.64
22.36
12.64
12.67
17
23.40
Return on equity%
4.66
4.84
4.40
4.36
5.15
7.35
9.17
6.65
7.30
8.29
23.77
7.35
5.90
68
24.90
Return on assets%
32.91
33.24
33.23
30.60
31.96
29.53
30.14
27.79
27.10
28.79
14.56
28.79
30.37
58
9.28
EPS₹
22.36
22.59
22.56
25.45
24.90
26.03
31.13
34.65
37.77
43.91
9.64
12.02%
7.47%
—
7.90
EPS growth%
0.40
0.55
2.88
1.62
3.29
5.19
5.21
3.19
5.69
6.21
15.52
5.21
3.24
90
13.02
Bookvalue per sh₹
18.71
19.42
20.40
19.94
20.75
22.41
21.30
19.66
22.44
24.86
18.78
3.68%
3.65%
—
8.53
FCF per share₹
20.70
18.85
18.15
17.73
18.63
19.44
20.91
22.10
24.30
24.09
18.12
5.27%
2.65%
—
7.26
Dividend per sh₹
9.89
10.96
11.42
13.05
13.82
13.76
14.27
16.82
17.80
20.26
19.22
7.96%
8.48%
—
27.46
Div yield (avg)%
22.75
23.90
21.45
24.10
21.32
23.58
24.78
24.16
24.34
26.76
22.50
24.34
24.00
80
11.43
Payout ratio%
12.42
12.38
12.05
13.99
13.82
11.25
8.71
11.10
12.47
13.16
23.07
11.25
12.40
56
54.79
Shares (diluted)M
59.08
64.84
68.41
67.84
63.38
62.61
65.50
63.31
58.14
63.26
53.44
(0.04%)
0.42%
35
4.80
Buyback yield%
4.32
6.77
6.41
4.54
5.71
5.82
6.13
7.72
8.24
7.32
19.92
7.32
6.27
10
0.140
D/E ratiox
0.471
0.523
0.571
0.550
0.646
0.641
0.753
0.824
0.969
1.042
0.222
0.824
0.643
67
0.961
Enterprise value₹B
1.023
1.008
1.046
1.186
1.331
1.342
1.568
1.645
1.937
1.952
1.058
7.97%
6.93%
45
0.474
LT debt₹B
2.497
2.645
3.020
3.222
3.394
3.369
3.431
3.485
3.510
3.387
1.210
(0.04%)
4.83%
24
Revenue
₹1.818B
7.44%
1.00×
Cost of revenue
₹1.273B
7.44%
1.00×
Operating expenses
₹355.7M
8.00%
1.05×
Goodwill & intangibles
16.03%
Cash and investments
14.54%
Spread over hurdle
(7.66%)