0.419
Revenue₹B
0.824
0.897
0.970
1.036
1.125
1.223
1.294
1.358
1.421
1.483
0.463
5.69%
6.56%
76
3.21
Revenue growth%
21.48
18.74
17.59
14.63
14.03
13.19
14.03
13.61
14.16
16.93
14.28
14.03
14.40
76
25.61
Gross margin%
31.61
33.74
31.79
33.20
33.53
35.77
38.54
41.31
43.53
41.78
28.74
41.31
34.76
74
27.70
Operating margin%
22.34
20.22
17.80
20.55
19.42
19.33
18.87
19.76
17.79
16.60
4.10
18.87
19.37
89
13.00
Net margin%
26.64
26.05
23.90
23.62
22.11
21.32
23.95
22.75
20.99
20.92
8.61
21.32
23.18
82
20.36
P/E ratio (avg)x
51.33
48.45
55.17
60.21
63.52
74.10
80.31
93.78
109.3
106.1
30.55
93.78
68.81
74
22.06
EV/EBITx
32.52
36.30
36.83
40.52
43.44
43.12
48.40
55.68
63.21
60.41
20.08
55.68
43.28
22
17.28
FCF yield (avg)%
24.92
26.37
25.01
27.55
28.17
29.47
29.04
28.73
31.13
33.05
8.84
29.47
28.45
45
17.34
FCF margin%
0.40
0.40
0.40
2.71
3.62
3.66
1.47
1.60
1.39
0.40
5.43
1.47
1.43
60
0.398
FCF / Net incomex
1.738
1.575
1.648
1.551
1.556
1.657
1.670
1.571
1.394
1.269
0.683
1.571
1.573
91
28.19
ROIC%
3.25
0.40
0.40
0.40
0.40
0.40
0.40
2.01
3.50
5.63
26.36
2.01
0.40
13
8.73
Return on equity%
11.47
8.77
10.60
11.51
11.02
8.50
9.23
7.31
4.59
4.88
17.19
7.31
9.00
39
5.98
Return on assets%
6.69
3.96
4.22
5.56
4.13
1.22
1.28
2.72
5.37
7.00
3.41
2.72
4.17
6
26.35
EPS₹
68.56
69.08
68.97
81.09
90.09
103.27
119.61
120.63
126.42
141.05
27.51
9.38%
7.23%
—
28.73
EPS growth%
31.96
32.35
34.98
33.43
31.23
31.93
32.76
32.25
34.71
32.47
14.01
32.47
32.41
12
42.25
Bookvalue per sh₹
51.25
57.02
61.90
68.36
79.13
92.49
103.17
118.70
137.18
155.39
19.11
14.45%
12.47%
—
40.61
FCF per share₹
15.23
15.96
15.01
14.94
14.53
14.99
16.22
17.15
15.63
14.51
47.96
(0.02%)
(0.25%)
—
11.27
Dividend per sh₹
38.07
37.48
40.55
43.85
48.19
47.87
45.59
52.78
55.03
57.19
45.87
3.48%
5.94%
—
16.05
Div yield (avg)%
5.71
3.78
2.36
0.40
0.40
0.40
3.31
3.32
5.98
4.50
27.88
3.32
3.32
28
13.96
Payout ratio%
30.11
30.87
28.28
27.61
25.31
23.10
20.89
21.58
18.96
17.01
25.04
20.89
24.21
21
11.92
Shares (diluted)M
15.62
15.55
15.27
16.36
18.47
20.72
21.98
21.97
26.49
31.17
12.12
11.04%
8.03%
84
11.46
Buyback yield%
19.28
17.36
20.19
21.81
24.66
25.56
26.35
29.30
31.11
30.46
15.06
29.30
25.11
21
0.660
D/E ratiox
0.997
0.950
0.902
1.049
1.204
1.412
1.344
1.511
1.480
1.607
0.895
1.480
1.274
75
1.200
Enterprise value₹B
1.084
1.109
1.264
1.307
1.215
1.300
1.253
1.270
1.447
1.384
0.131
2.63%
3.93%
57
0.584
LT debt₹B
1.019
1.077
1.146
1.081
0.966
0.870
0.887
0.799
0.873
0.795
0.746
(3.81%)
(3.62%)
10
Revenue
₹1.483B
6.56%
1.00×
Cost of revenue
₹949.1M
6.44%
0.99×
Operating expenses
₹174.9M
6.90%
1.03×
Property and equipment
16.19%
Spread over hurdle
20.40%