64.50
Revenue₹B
204.1
205.6
205.4
208.8
213.6
220.0
218.5
226.1
223.2
228.2
69.61
1.34%
1.37%
5
6.70
Revenue growth%
19.66
16.76
15.96
13.25
13.12
15.69
18.44
19.48
20.78
21.16
22.11
19.48
17.60
8
15.13
Gross margin%
5.86
7.25
5.31
7.75
7.31
7.51
5.94
3.10
0.40
0.73
26.98
3.10
5.90
25
5.31
Operating margin%
10.60
11.31
10.08
8.87
11.11
9.50
12.09
11.99
13.39
10.93
21.72
11.99
11.02
35
27.62
Net margin%
12.73
11.75
14.38
14.50
15.36
18.30
15.38
14.98
17.87
20.62
11.30
17.87
15.17
10
31.91
P/E ratio (avg)x
42.45
48.75
48.83
48.19
53.34
53.49
64.67
72.72
74.61
81.32
16.33
72.72
53.41
9
6.968
EV/EBITx
14.97
13.28
13.20
11.62
11.48
10.89
10.84
11.76
10.29
11.29
34.63
10.89
11.55
65
6.36
FCF yield (avg)%
17.34
19.58
18.28
18.30
19.19
21.69
23.69
23.73
21.64
18.89
21.41
21.69
19.39
30
27.64
FCF margin%
12.60
10.04
8.38
10.38
8.37
8.86
6.80
5.34
4.56
5.46
26.60
5.46
8.38
86
0.179
FCF / Net incomex
1.516
1.471
1.650
1.799
1.790
1.809
1.982
2.085
2.338
2.580
0.704
2.085
1.804
44
26.63
ROIC%
0.40
0.40
0.96
0.40
0.40
0.44
0.40
0.40
0.40
2.03
11.37
0.40
0.40
37
7.96
Return on equity%
0.40
0.40
0.40
2.00
1.50
2.59
0.40
2.76
0.40
0.61
19.19
0.61
0.50
6
19.99
Return on assets%
11.03
11.50
10.27
11.75
12.28
11.05
10.98
13.58
13.51
13.23
24.35
13.23
11.63
69
546.54
EPS₹
293.58
328.56
368.51
441.02
475.35
550.56
543.90
569.65
637.94
755.74
574.32
9.72%
11.78%
—
5.92
EPS growth%
3.17
4.72
5.98
5.95
4.83
1.89
2.21
1.68
4.52
7.03
2.31
2.21
4.62
41
177.70
Bookvalue per sh₹
1,180
1,298
1,447
1,516
1,541
1,821
2,095
2,329
2,762
3,090
654.94
14.93%
10.28%
—
167.27
FCF per share₹
747.91
719.81
730.18
782.61
734.19
741.11
786.18
765.83
860.37
831.90
439.96
2.53%
1.70%
—
492.35
Dividend per sh₹
731.63
703.93
740.28
735.44
685.31
729.89
663.07
748.89
799.56
765.23
566.12
2.23%
0.91%
—
24.98
Div yield (avg)%
18.90
20.74
18.16
17.72
19.46
16.78
17.90
17.11
17.49
19.43
20.62
17.49
18.03
50
10.27
Payout ratio%
8.03
9.08
10.31
11.21
10.65
10.66
11.65
9.76
12.23
11.70
18.26
11.65
10.66
8
251.7
Shares (diluted)M
272.9
269.2
273.9
255.2
235.6
255.3
256.9
247.1
239.6
267.9
252.3
2.60%
0.93%
45
12.71
Buyback yield%
2.60
0.41
0.85
0.40
0.40
1.13
1.38
0.40
2.26
1.65
13.85
1.38
0.99
13
1.449
D/E ratiox
2.168
2.256
2.619
3.067
3.530
3.524
3.993
4.466
4.392
5.136
0.704
4.392
3.527
15
168.4
Enterprise value₹B
165.5
173.0
188.2
172.0
155.0
166.5
177.4
181.6
194.5
199.6
8.748
5.19%
2.10%
79
134.4
LT debt₹B
176.5
198.4
188.4
177.2
199.6
233.1
264.3
258.3
273.1
315.6
79.60
9.60%
6.70%
12
Revenue
₹228.2B
1.37%
1.00×
Cost of revenue
₹158.0B
1.43%
1.01×
Operating expenses
₹28.19B
0.45%
0.91×
Goodwill & intangibles
16.15%
Property and equipment
15.38%
Spread over hurdle
11.44%