13.64
Revenue₹B
12.67
13.84
14.68
15.86
16.98
18.55
20.22
21.40
22.82
24.18
15.00
7.33%
7.22%
39
8.30
Revenue growth%
25.83
26.32
28.97
26.53
26.05
26.11
24.26
23.52
23.80
26.41
4.04
24.26
26.08
78
4.45
Gross margin%
26.18
28.01
25.94
24.85
25.14
24.31
24.57
22.09
23.20
23.21
15.60
23.21
24.71
28
6.38
Operating margin%
28.67
31.29
30.07
32.39
34.21
34.33
36.70
39.31
38.83
37.93
28.23
37.93
34.27
53
4.96
Net margin%
6.69
4.12
1.62
2.46
3.41
2.08
2.80
0.58
0.56
0.40
9.72
0.58
2.27
6
17.36
P/E ratio (avg)x
24.62
23.18
24.70
25.40
26.88
29.10
28.25
30.50
34.23
39.57
13.55
30.50
27.56
44
28.19
EV/EBITx
24.67
26.65
27.53
27.45
26.82
26.17
23.49
25.23
22.23
20.71
13.38
23.49
25.70
40
15.16
FCF yield (avg)%
1.20
0.74
1.92
1.72
4.41
2.90
0.40
0.40
1.04
0.40
23.74
0.40
1.12
73
10.87
FCF margin%
12.58
15.44
12.48
14.54
13.22
12.06
9.19
7.59
5.61
3.67
21.81
7.59
12.27
32
0.581
FCF / Net incomex
1.463
1.621
1.693
1.578
1.412
1.517
1.656
1.767
1.953
2.016
0.330
1.767
1.639
15
21.31
ROIC%
7.70
9.05
10.17
10.36
9.82
9.83
7.60
5.57
8.11
7.75
19.69
7.75
8.58
38
14.41
Return on equity%
16.37
18.57
18.69
20.99
18.61
17.79
16.18
18.40
18.83
17.59
3.51
17.79
18.49
62
15.04
Return on assets%
17.57
14.93
15.19
17.68
15.41
17.77
18.68
20.21
21.99
20.54
28.02
20.21
17.73
33
1.39
EPS₹
3.59
3.31
3.44
3.07
2.96
2.63
2.75
2.76
2.54
2.46
1.43
(3.58%)
(3.46%)
—
20.67
EPS growth%
26.98
24.08
21.75
20.70
18.75
18.33
16.36
14.08
13.74
13.20
5.05
14.08
18.54
70
3.00
Bookvalue per sh₹
0.73
0.70
0.68
0.70
0.75
0.83
0.87
0.82
0.94
0.94
2.73
4.81%
2.28%
—
2.32
FCF per share₹
1.72
1.57
1.58
1.58
1.74
1.89
1.70
1.83
1.60
1.51
3.67
(2.78%)
(0.92%)
—
3.44
Dividend per sh₹
2.76
2.96
2.88
3.28
3.15
3.48
3.84
4.41
4.82
5.18
2.62
10.46%
6.02%
—
18.12
Div yield (avg)%
27.62
29.26
29.11
28.28
27.61
24.67
22.44
19.92
18.05
15.73
25.91
19.92
26.14
76
16.44
Payout ratio%
12.25
13.84
16.15
13.32
15.64
16.05
15.80
16.74
13.92
15.69
6.74
15.80
15.67
60
3.966
Shares (diluted)B
5.112
4.928
5.467
5.519
6.414
6.785
7.528
7.388
7.431
7.893
3.826
4.24%
5.61%
69
14.66
Buyback yield%
10.82
10.25
11.45
14.21
16.28
19.06
17.20
16.82
15.46
16.31
28.62
16.82
15.87
19
1.302
D/E ratiox
1.313
1.309
1.485
1.640
1.872
2.128
2.179
2.243
2.340
2.418
1.393
2.243
2.000
58
20.04
Enterprise value₹B
10.19
9.682
8.387
7.610
7.712
7.814
6.951
6.018
5.275
5.153
17.75
(7.75%)
(6.96%)
48
4.053
LT debt₹B
16.61
18.05
19.72
22.88
24.33
28.11
30.59
30.75
30.13
32.86
7.852
6.19%
7.62%
56
Revenue
₹24.18B
7.22%
1.00×
Cost of revenue
₹16.00B
7.30%
1.01×
Operating expenses
₹4.635B
7.37%
1.01×
Cash and investments
16.45%
Spread over hurdle
(8.31%)