2.684
Revenue₹B
2.357
2.499
2.698
2.865
3.081
3.386
3.609
3.853
4.082
4.288
3.000
6.83%
6.69%
59
10.66
Revenue growth%
11.77
9.69
9.25
9.35
8.88
6.60
7.97
7.08
10.04
10.91
5.27
7.97
9.30
24
29.28
Gross margin%
18.94
20.10
22.22
21.35
23.54
23.31
22.71
21.64
24.36
21.95
11.99
22.71
22.09
47
23.00
Operating margin%
31.87
29.18
27.82
29.61
28.54
28.07
25.80
23.99
22.84
19.97
22.78
23.99
27.94
74
7.86
Net margin%
12.42
11.30
13.51
14.83
13.07
15.87
17.75
14.99
12.92
11.72
15.87
14.99
13.29
9
36.44
P/E ratio (avg)x
23.06
22.87
22.61
22.97
28.00
32.31
31.69
37.26
39.27
40.47
27.60
37.26
29.84
12
23.92
EV/EBITx
39.38
40.76
40.16
38.77
36.03
36.59
36.32
35.34
38.40
37.43
20.41
36.59
37.91
76
21.29
FCF yield (avg)%
26.99
26.38
27.16
27.28
27.61
29.42
31.20
30.05
32.32
31.59
19.61
31.20
28.52
43
9.22
FCF margin%
10.78
11.34
8.69
8.47
5.56
5.41
5.06
6.41
9.10
11.01
19.74
6.41
8.58
75
0.803
FCF / Net incomex
2.751
3.156
3.029
2.960
3.374
3.411
3.419
3.873
3.770
4.121
0.657
3.770
3.393
76
29.68
ROIC%
22.12
19.72
17.39
14.61
12.23
12.21
13.11
13.82
16.17
14.37
12.45
13.82
14.49
10
26.75
Return on equity%
7.88
9.96
9.05
10.52
8.29
6.36
5.35
4.79
4.65
6.32
19.60
5.35
7.12
32
24.80
Return on assets%
18.25
19.78
20.71
19.74
18.25
19.77
19.33
21.45
21.45
21.35
7.99
21.35
19.78
23
50.97
EPS₹
88.06
97.29
107.83
107.94
122.28
131.43
126.43
131.45
152.36
145.39
56.47
3.52%
4.53%
—
24.04
EPS growth%
0.40
3.28
5.74
7.53
6.33
8.62
6.06
4.85
5.84
4.21
21.94
5.84
5.79
57
103.72
Bookvalue per sh₹
57.80
60.32
62.22
59.85
53.91
47.36
42.63
43.88
43.32
43.07
82.18
(4.39%)
(2.13%)
—
120.73
FCF per share₹
48.75
53.44
49.27
54.41
56.45
49.56
48.05
43.28
43.69
44.23
97.10
(4.76%)
(1.69%)
—
128.85
Dividend per sh₹
112.68
132.80
142.08
162.90
164.18
174.37
206.01
242.86
286.22
323.15
88.62
14.50%
12.71%
—
21.86
Div yield (avg)%
33.97
32.22
34.43
35.75
35.65
38.38
36.46
34.32
33.21
32.35
26.87
34.32
34.38
86
3.83
Payout ratio%
25.76
25.54
27.18
25.09
27.11
28.75
30.72
30.03
28.73
25.87
14.99
28.75
27.15
9
22.76
Shares (diluted)M
20.90
23.63
25.92
23.62
25.97
26.26
26.32
26.86
28.82
29.61
22.21
2.66%
4.14%
55
22.45
Buyback yield%
30.64
30.41
28.39
28.33
26.04
24.17
21.57
20.30
17.87
16.13
26.27
20.30
25.10
20
0.363
D/E ratiox
2.011
2.254
2.297
2.657
2.781
3.032
3.144
3.471
3.582
4.079
1.746
3.471
2.906
70
0.835
Enterprise value₹B
1.189
1.255
1.373
1.592
1.812
1.918
2.028
2.313
2.426
2.518
0.256
6.80%
7.92%
13
3.192
LT debt₹B
3.224
2.982
3.052
3.489
3.755
4.159
3.936
3.710
3.567
3.865
0.468
0.58%
0.94%
71
Revenue
₹4.288B
6.69%
1.00×
Cost of revenue
₹2.983B
6.62%
0.99×
Operating expenses
₹860.0M
6.56%
0.99×
Goodwill & intangibles
15.95%
Property and equipment
14.88%
Spread over hurdle
(5.10%)