17.37
Revenue₹B
16.96
17.85
19.11
19.65
20.50
21.76
22.78
24.16
25.04
26.25
19.12
5.07%
5.19%
63
11.77
Revenue growth%
12.60
14.76
15.71
15.04
14.50
15.52
16.61
16.89
15.19
16.98
14.72
16.61
15.36
79
28.28
Gross margin%
3.26
4.38
3.56
2.02
3.09
5.34
3.62
2.10
2.71
1.09
11.08
2.71
3.18
46
22.04
Operating margin%
11.75
11.69
14.37
13.37
11.55
9.86
11.21
12.56
10.62
12.46
12.35
11.21
11.72
95
10.42
Net margin%
11.97
11.02
12.84
10.45
11.57
8.97
11.84
14.69
14.08
15.78
13.21
14.08
11.91
45
11.98
P/E ratio (avg)x
6.191
6.521
7.101
6.637
6.596
6.368
5.866
5.613
5.450
4.861
18.54
5.613
6.279
79
17.95
EV/EBITx
48.80
56.93
58.23
63.95
62.62
60.17
66.14
75.94
76.12
86.46
33.84
75.94
63.28
11
23.52
FCF yield (avg)%
20.08
18.60
19.33
16.87
15.26
13.65
12.00
12.88
12.37
10.78
16.36
12.37
14.45
75
9.00
FCF margin%
23.39
25.15
25.31
26.04
28.58
30.81
31.21
28.64
29.54
31.72
13.65
30.81
28.61
36
1.124
FCF / Net incomex
0.536
0.488
0.460
0.469
0.481
0.460
0.440
0.417
0.399
0.426
0.162
0.426
0.460
28
22.27
ROIC%
28.72
28.86
27.65
28.64
25.65
24.28
26.82
23.82
22.91
20.70
13.93
23.82
26.23
70
22.89
Return on equity%
26.96
24.94
25.81
27.48
28.75
29.67
26.86
28.60
25.99
28.43
5.98
28.43
27.22
27
11.94
Return on assets%
12.54
15.26
17.91
19.70
20.18
19.47
21.91
18.93
21.22
18.46
23.85
19.47
19.20
39
1.85
EPS₹
6.59
7.28
6.33
6.12
6.04
5.33
5.73
6.24
6.70
6.99
1.97
2.99%
(0.46%)
—
24.77
EPS growth%
12.85
11.95
13.88
13.83
16.16
13.16
13.11
12.62
14.28
16.30
17.69
13.16
13.49
57
3.75
Bookvalue per sh₹
9.15
9.87
11.09
12.84
14.10
14.76
15.77
16.12
15.72
15.33
10.66
1.68%
5.40%
—
9.61
FCF per share₹
11.12
11.14
12.73
12.67
12.04
12.31
11.46
11.05
11.31
13.03
3.67
1.59%
1.86%
—
10.58
Dividend per sh₹
10.52
11.65
13.35
15.43
15.79
18.40
21.13
22.92
24.84
25.66
9.05
10.19%
10.07%
—
24.96
Div yield (avg)%
19.87
18.19
19.51
16.75
15.87
18.50
18.47
15.90
17.47
16.78
7.31
17.47
17.83
68
12.69
Payout ratio%
24.84
26.72
23.99
21.48
22.40
22.75
22.54
19.83
21.26
20.02
16.80
21.26
22.47
83
0.958
Shares (diluted)B
0.906
0.936
0.927
0.941
1.017
0.944
1.021
0.944
0.996
1.057
0.988
0.77%
0.69%
45
26.97
Buyback yield%
0.40
2.09
0.40
2.96
5.75
4.81
3.75
2.43
4.69
1.92
5.97
3.75
2.70
48
1.204
D/E ratiox
0.321
0.308
0.348
0.377
0.426
0.434
0.513
0.595
0.589
0.600
1.530
0.589
0.430
73
11.91
Enterprise value₹B
23.07
26.93
30.84
35.03
40.10
37.58
38.11
37.15
38.56
35.95
12.90
(2.16%)
5.05%
6
19.58
LT debt₹B
8.786
9.474
8.232
7.356
7.472
7.160
6.850
6.844
6.598
6.312
3.476
(3.32%)
(4.30%)
26
Revenue
₹26.25B
5.19%
1.00×
Cost of revenue
₹14.09B
5.07%
0.99×
Operating expenses
₹4.158B
5.31%
1.01×
Goodwill & intangibles
17.83%
Property and equipment
15.91%
Spread over hurdle
51.54%