1.666
Revenue₹B
2.236
2.265
2.295
2.277
2.246
2.260
2.286
2.259
2.326
2.327
1.704
0.71%
0.37%
70
11.27
Revenue growth%
9.33
11.62
13.31
15.75
17.28
15.05
15.49
17.48
15.02
12.85
26.64
15.05
15.03
24
27.88
Gross margin%
18.76
16.31
13.39
11.77
12.91
15.25
17.48
14.59
15.36
18.04
24.94
15.36
15.31
16
21.83
Operating margin%
10.92
12.82
13.92
13.20
10.84
7.93
10.90
11.14
11.14
11.15
3.56
11.14
11.14
28
13.65
Net margin%
14.60
15.06
15.96
16.69
15.59
15.94
14.04
14.84
15.56
13.90
7.57
14.84
15.31
78
10.02
P/E ratio (avg)x
24.68
26.88
25.13
28.18
28.75
30.72
34.95
36.72
42.66
44.88
18.88
36.72
29.74
58
30.82
EV/EBITx
52.09
62.05
69.01
69.17
67.54
74.54
86.93
88.80
85.77
87.41
35.12
86.93
71.85
74
2.27
FCF yield (avg)%
3.79
3.53
2.68
2.39
3.30
5.68
3.52
2.76
1.56
0.40
4.54
2.76
3.03
48
19.90
FCF margin%
9.80
12.27
9.33
11.05
9.70
7.58
5.28
5.75
6.35
4.38
28.86
5.75
8.46
81
0.455
FCF / Net incomex
0.316
0.288
0.262
0.265
0.240
0.247
0.233
0.232
0.236
0.249
1.577
0.236
0.248
31
13.17
ROIC%
21.98
22.32
19.72
21.17
21.46
23.05
24.54
27.29
28.38
26.57
29.92
26.57
22.69
41
17.41
Return on equity%
17.97
19.37
19.48
20.49
19.54
19.41
21.98
20.95
21.97
19.99
10.23
20.95
19.76
11
2.82
Return on assets%
28.21
25.89
28.69
28.79
30.53
27.97
28.72
27.31
29.40
27.52
3.86
27.97
28.45
92
131.50
EPS₹
45.19
48.00
45.33
44.18
38.96
40.73
38.68
39.15
35.10
37.23
146.75
(0.91%)
(1.43%)
—
2.29
EPS growth%
30.21
32.45
30.07
32.51
32.06
32.83
34.95
37.62
38.12
37.34
3.94
37.34
32.67
72
65.34
Bookvalue per sh₹
233.64
274.00
302.04
335.63
330.60
323.57
334.56
392.30
395.03
384.62
60.01
3.07%
5.80%
—
105.85
FCF per share₹
70.51
70.63
76.55
83.71
89.99
105.46
115.24
120.65
136.69
149.36
58.55
10.66%
9.48%
—
213.59
Dividend per sh₹
239.46
224.31
237.83
250.35
284.06
267.51
285.41
304.41
300.58
287.73
40.19
0.26%
1.46%
—
16.70
Div yield (avg)%
17.93
16.39
17.07
15.78
18.33
15.55
17.98
20.14
18.57
19.51
28.00
18.57
17.96
64
3.30
Payout ratio%
23.32
24.53
25.39
25.54
24.81
24.77
21.85
24.60
25.62
28.20
15.12
24.77
24.79
13
4.756
Shares (diluted)M
8.639
9.125
9.742
11.17
12.32
13.64
14.38
15.15
16.63
18.54
4.982
8.52%
8.92%
70
17.71
Buyback yield%
18.47
18.97
21.87
20.24
21.17
22.93
25.03
22.72
21.49
21.76
6.30
22.72
21.62
14
1.715
D/E ratiox
0.397
0.343
0.352
0.351
0.332
0.356
0.335
0.339
0.316
0.329
0.199
0.335
0.341
91
0.309
Enterprise value₹B
1.552
1.640
1.608
1.622
1.728
1.697
1.580
1.821
2.058
2.293
0.358
5.82%
3.89%
87
990.7
LT debt₹M
466.2
430.9
436.7
479.8
515.5
542.2
518.8
496.2
557.4
552.7
732.7
1.40%
1.80%
26
Revenue
₹2.327B
0.37%
1.00×
Cost of revenue
₹1.450B
0.37%
1.00×
Operating expenses
₹243.6M
0.29%
0.99×
Property and equipment
19.25%
Spread over hurdle
18.65%