232.9
Revenue₹B
262.7
263.0
270.8
279.6
283.7
284.1
293.2
292.9
301.4
299.2
258.2
1.07%
1.52%
11
11.73
Revenue growth%
11.71
9.12
8.81
10.80
8.63
7.92
9.00
9.47
8.64
8.72
16.03
8.72
8.91
31
23.15
Gross margin%
11.36
9.85
11.73
11.06
13.98
11.13
13.87
11.15
10.37
12.00
28.54
11.15
11.26
50
6.25
Operating margin%
31.07
29.67
27.90
30.71
33.60
32.78
30.64
31.92
33.21
31.94
18.82
31.94
31.50
51
10.32
Net margin%
18.40
20.98
19.82
16.88
17.55
19.33
22.00
19.08
21.72
23.17
8.56
21.72
19.58
26
36.63
P/E ratio (avg)x
43.68
46.61
49.34
51.65
50.63
53.13
61.12
64.52
76.30
78.01
20.04
64.52
52.39
48
19.59
EV/EBITx
27.86
32.23
33.13
31.27
36.42
37.88
40.08
45.88
46.67
49.39
15.54
45.88
37.15
58
3.86
FCF yield (avg)%
14.90
17.40
15.12
17.95
15.15
13.51
12.12
11.36
8.49
10.28
28.15
11.36
14.20
55
25.63
FCF margin%
33.56
35.10
32.99
31.89
30.35
30.99
32.96
30.11
28.02
26.09
24.42
30.11
31.44
49
1.637
FCF / Net incomex
1.714
1.953
1.993
2.228
2.207
2.200
2.306
2.259
2.518
2.391
0.236
2.306
2.217
10
23.16
ROIC%
14.22
13.54
13.78
15.04
14.78
13.24
13.35
11.30
10.81
11.99
3.59
11.99
13.44
73
7.20
Return on equity%
6.34
5.05
4.39
3.28
4.26
5.94
6.97
4.03
5.21
6.06
10.27
5.94
5.13
71
27.53
Return on assets%
24.81
25.28
27.27
29.21
27.94
28.86
29.99
30.24
30.53
33.35
19.31
30.24
29.04
22
6.92
EPS₹
12.43
14.75
16.28
19.53
20.58
24.32
27.38
30.33
31.23
37.47
7.27
12.74%
11.55%
—
4.00
EPS growth%
6.19
5.60
3.16
5.02
6.77
5.80
3.45
0.46
0.40
1.93
7.84
1.93
4.24
26
28.34
Bookvalue per sh₹
10.90
12.26
13.95
16.18
18.65
20.33
22.68
23.98
28.93
34.09
5.28
12.82%
13.14%
—
28.45
FCF per share₹
16.05
16.34
14.81
16.07
16.32
16.30
17.00
16.90
16.07
16.07
28.68
(0.30%)
0.38%
—
11.97
Dividend per sh₹
19.34
21.07
20.12
18.58
18.72
19.29
19.18
18.62
21.02
22.68
10.72
3.92%
1.67%
—
13.58
Div yield (avg)%
18.03
18.76
17.74
14.94
15.58
14.55
12.75
13.54
14.18
12.20
21.41
13.54
14.74
14
16.80
Payout ratio%
24.67
26.06
27.51
28.52
28.76
26.47
28.39
26.96
24.28
26.57
17.73
26.57
26.76
45
3.916
Shares (diluted)B
6.908
7.933
9.583
10.69
11.48
12.99
14.51
16.31
19.44
21.06
3.848
12.90%
13.43%
31
13.86
Buyback yield%
19.76
21.53
23.88
23.00
24.98
25.31
27.09
28.27
28.81
31.72
23.27
28.27
25.14
63
1.678
D/E ratiox
1.331
1.457
1.621
1.788
1.768
1.677
1.866
2.114
1.981
1.919
1.139
1.919
1.778
85
337.0
Enterprise value₹B
41.72
41.76
44.60
41.61
47.29
44.20
41.78
43.59
50.14
51.30
283.5
1.64%
2.49%
8
220.8
LT debt₹B
202.1
217.1
257.5
280.1
290.2
336.9
341.5
366.8
387.7
454.9
48.65
9.41%
10.18%
82
Revenue
₹299.2B
1.52%
1.00×
Cost of revenue
₹175.9B
1.11%
0.96×
Operating expenses
₹66.15B
2.21%
1.07×
Spread over hurdle
(8.01%)