1.730
Revenue₹B
2.251
2.393
2.538
2.663
2.847
3.000
3.109
3.242
3.384
3.616
1.897
4.90%
5.61%
65
23.38
Revenue growth%
5.28
6.18
8.76
7.69
5.46
6.61
7.70
5.44
3.82
4.53
18.36
5.44
5.82
67
29.58
Gross margin%
14.61
17.21
16.72
15.49
13.60
14.89
14.77
12.18
14.28
11.85
16.58
14.28
14.69
64
11.92
Operating margin%
10.57
11.81
11.35
8.98
11.45
10.22
12.80
14.48
13.09
15.08
26.99
13.09
11.63
95
25.71
Net margin%
6.83
5.92
8.46
6.55
5.36
3.41
6.38
7.30
7.26
8.89
22.18
7.26
6.69
73
30.60
P/E ratio (avg)x
42.02
41.28
47.01
47.35
49.83
56.20
54.29
61.07
59.97
68.00
23.69
59.97
52.06
32
26.19
EV/EBITx
48.08
48.45
51.60
53.88
53.42
57.89
63.47
68.07
69.70
77.50
13.36
68.07
55.88
94
25.64
FCF yield (avg)%
20.51
23.44
24.57
26.29
23.97
23.62
21.49
20.65
19.27
18.05
24.74
20.65
22.47
13
6.36
FCF margin%
15.40
17.11
19.62
18.37
18.06
15.42
15.97
18.75
21.64
24.07
9.64
18.75
18.22
91
0.171
FCF / Net incomex
0.451
0.407
0.375
0.341
0.370
0.352
0.372
0.404
0.409
0.425
0.584
0.404
0.390
24
15.52
ROIC%
18.67
19.95
19.31
21.78
21.44
20.49
21.47
21.03
23.45
24.54
4.80
21.47
21.23
16
12.99
Return on equity%
15.14
17.99
16.92
19.41
19.73
19.62
19.26
18.03
16.93
19.38
10.01
19.26
18.64
16
16.79
Return on assets%
2.45
2.72
5.09
7.06
4.74
7.12
8.36
5.43
6.07
6.09
18.51
6.09
5.75
63
186.28
EPS₹
100.93
114.70
111.98
116.00
108.01
109.96
114.27
129.73
141.76
161.22
207.15
8.34%
5.14%
—
27.62
EPS growth%
4.83
4.72
3.51
5.13
6.72
6.12
5.60
8.34
6.20
6.32
20.67
6.20
5.86
57
176.74
Bookvalue per sh₹
34.54
34.16
31.52
34.01
38.23
38.45
39.34
44.74
44.26
40.85
106.08
1.33%
1.35%
—
185.02
FCF per share₹
55.68
51.01
51.30
47.46
48.44
53.06
56.12
49.88
48.05
48.79
102.46
0.14%
(1.83%)
—
187.95
Dividend per sh₹
42.99
45.09
47.85
53.55
57.64
63.95
71.45
66.58
66.71
71.56
137.86
4.42%
4.42%
—
21.85
Div yield (avg)%
28.47
31.41
31.18
29.04
27.20
28.43
28.29
26.26
28.86
31.50
19.59
28.43
28.66
54
6.32
Payout ratio%
3.91
2.90
2.38
5.10
6.08
4.60
4.07
5.25
4.98
4.04
27.29
4.60
4.34
43
11.77
Shares (diluted)M
8.198
7.679
8.279
8.629
8.523
8.937
7.845
7.659
8.078
8.560
12.05
0.09%
(0.77%)
64
15.84
Buyback yield%
11.19
10.36
13.12
11.37
11.69
9.42
8.59
6.81
6.33
3.97
19.02
6.81
9.89
15
0.660
D/E ratiox
1.841
1.814
1.756
1.748
1.567
1.486
1.534
1.495
1.464
1.489
0.786
1.489
1.550
74
2.547
Enterprise value₹B
4.359
4.341
4.641
4.367
4.213
4.194
4.396
4.922
4.689
5.235
1.793
4.44%
2.20%
24
2.514
LT debt₹B
2.651
2.815
2.681
2.799
2.755
3.052
3.545
3.445
4.043
4.016
1.951
7.83%
4.51%
68
Revenue
₹3.616B
5.61%
1.00×
Cost of revenue
₹2.179B
5.73%
1.01×
Operating expenses
₹583.8M
5.56%
1.00×
Property and equipment
18.14%
Return on capital
122.67%
Spread over hurdle
107.31%