13.62
Revenue₹B
16.05
16.83
18.04
18.91
19.45
20.62
21.57
23.12
24.82
26.17
15.21
6.12%
5.48%
40
2.61
Revenue growth%
30.19
32.59
33.53
32.91
35.20
36.97
36.14
36.64
33.91
35.72
3.19
36.14
34.55
35
29.84
Gross margin%
2.37
0.40
1.46
0.40
0.40
0.40
0.40
3.25
4.50
3.41
18.18
3.25
0.93
87
24.32
Operating margin%
10.61
9.89
8.72
7.16
4.21
6.09
3.43
1.25
0.40
0.40
11.76
1.25
5.15
53
29.82
Net margin%
25.47
23.26
21.30
23.22
21.55
22.29
20.83
23.60
22.90
25.50
9.18
22.90
23.06
17
14.38
P/E ratio (avg)x
9.416
10.52
11.77
12.97
11.52
10.90
11.75
12.35
13.56
12.69
25.53
12.35
11.76
55
17.13
EV/EBITx
26.61
23.92
23.46
22.58
24.42
21.38
18.38
16.92
17.59
15.22
16.71
17.59
21.98
60
27.79
FCF yield (avg)%
0.40
3.34
6.12
8.94
7.96
7.44
7.36
8.19
7.50
4.90
15.69
7.44
7.40
73
17.89
FCF margin%
1.46
4.27
6.53
5.54
6.50
5.07
2.12
2.16
1.73
1.82
9.05
2.12
3.21
85
0.356
FCF / Net incomex
0.706
0.741
0.769
0.677
0.655
0.644
0.558
0.532
0.482
0.485
0.718
0.532
0.649
64
23.82
ROIC%
3.25
0.40
3.35
2.88
3.54
5.35
6.59
4.81
2.81
0.93
21.10
4.81
3.30
27
21.72
Return on equity%
35.49
37.75
34.80
33.27
33.41
30.80
32.60
35.53
33.71
34.91
5.57
33.71
34.26
65
15.28
Return on assets%
16.87
15.74
17.31
18.26
20.98
22.85
21.68
20.14
17.91
17.73
24.97
20.14
18.09
71
59.55
EPS₹
79.23
73.18
75.71
66.47
64.31
60.01
52.42
53.41
52.30
44.56
65.16
(7.08%)
(6.71%)
—
22.13
EPS growth%
21.32
21.13
19.92
21.14
22.31
21.37
24.09
21.94
23.40
21.53
14.60
21.94
21.45
7
58.90
Bookvalue per sh₹
73.46
76.59
87.75
94.58
100.20
107.95
106.76
123.97
124.13
138.14
29.48
6.63%
7.03%
—
30.96
FCF per share₹
69.12
66.10
70.13
67.19
60.65
56.21
52.61
55.98
52.29
49.40
118.84
(4.02%)
(4.06%)
—
32.36
Dividend per sh₹
108.81
108.86
121.28
137.98
148.08
144.43
169.79
192.56
215.49
213.19
78.93
7.56%
8.43%
—
25.54
Div yield (avg)%
24.87
24.91
27.44
26.44
27.38
26.93
26.28
27.63
27.52
26.51
23.49
26.93
26.72
13
14.59
Payout ratio%
23.09
21.69
21.62
20.81
19.62
19.96
21.79
22.70
25.16
25.93
23.79
22.70
21.74
40
234.7
Shares (diluted)M
187.6
208.9
231.3
248.3
264.5
253.3
235.3
222.8
198.1
210.3
238.1
(4.48%)
0.39%
42
17.98
Buyback yield%
25.55
26.85
25.81
27.56
24.89
23.07
22.96
22.87
20.13
20.34
4.81
22.87
23.98
59
0.492
D/E ratiox
0.391
0.424
0.412
0.426
0.467
0.502
0.534
0.597
0.678
0.711
1.540
0.597
0.484
38
15.52
Enterprise value₹B
21.21
22.26
23.20
21.38
24.28
24.39
24.94
23.53
25.18
27.03
19.42
2.17%
2.31%
22
3.543
LT debt₹B
8.138
7.320
7.060
6.555
6.121
5.550
5.923
5.681
5.813
5.852
12.42
(0.90%)
(4.12%)
95
Revenue
₹26.17B
5.48%
1.00×
Cost of revenue
₹18.32B
5.48%
1.00×
Operating expenses
₹5.118B
5.60%
1.01×
Spread over hurdle
(8.95%)