CRISIL Ratios and Metrics

Market cap in millions INR. Fiscal year is January - December.

Millions INR. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May '26 May 8, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	299,102	316,039	486,540	317,075	224,109	210,185
Market Cap Growth	-13.03%	-35.04%	53.45%	41.48%	6.63%	50.68%
Enterprise Value	288,631	308,088	476,339	310,745	220,322	206,779
Last Close Price	4088.10	4284.58	6537.53	4193.66	2923.02	2710.69
PE Ratio	35.63	41.26	71.12	48.16	39.71	45.12
PS Ratio	7.68	8.66	14.93	10.10	8.09	9.14
PB Ratio	9.86	10.42	18.97	14.48	12.51	13.32
P/TBV Ratio	14.83	15.67	24.60	19.53	17.33	19.47
P/FCF Ratio	-	46.33	82.20	44.20	53.98	55.26
P/OCF Ratio	-	41.83	63.60	40.63	49.11	52.14
EV/Sales Ratio	7.41	8.44	14.61	9.90	7.96	8.99
EV/EBITDA Ratio	25.35	30.56	54.03	37.71	33.00	37.22
EV/EBIT Ratio	27.91	32.19	56.62	39.87	35.11	39.88
EV/FCF Ratio	-	45.16	80.48	43.32	53.06	54.37
Debt / Equity Ratio	0.10	0.10	0.10	0.02	0.05	0.08
Debt / EBITDA Ratio	0.26	0.28	0.28	0.05	0.12	0.22
Debt / FCF Ratio	-	0.44	0.42	0.07	0.20	0.35
Net Debt / Equity Ratio	-0.34	-0.34	-0.44	-0.50	-0.41	-0.39
Net Debt / EBITDA Ratio	-0.96	-1.04	-1.27	-1.33	-1.09	-1.10
Net Debt / FCF Ratio	-	-1.53	-1.89	-1.53	-1.76	-1.60
Asset Turnover	-	0.85	0.90	1.02	1.04	0.98
Quick Ratio	-	1.77	1.88	1.88	1.69	1.65
Current Ratio	-	1.88	2.04	2.10	1.87	1.79
Return on Equity (ROE)	-	27.37%	28.78%	33.08%	33.49%	32.23%
Return on Assets (ROA)	-	13.95%	14.52%	15.90%	14.70%	13.76%
Return on Invested Capital (ROIC)	38.94%	41.04%	48.98%	54.92%	46.98%	40.67%
Return on Capital Employed (ROCE)	-	27.90%	29.10%	33.80%	33.30%	30.50%
Earnings Yield	2.81%	2.42%	1.41%	2.08%	2.52%	2.22%
FCF Yield	-	2.16%	1.22%	2.26%	1.85%	1.81%
Dividend Yield	1.52%	1.42%	0.86%	1.29%	1.64%	1.44%
Payout Ratio	54.01%	56.33%	62.00%	54.40%	60.80%	59.36%
Buyback Yield / Dilution	-0.00%	-0.01%	-0.03%	-0.08%	-0.31%	-0.39%
Total Shareholder Return	1.49%	1.42%	0.83%	1.21%	1.33%	1.05%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.