30.21
Revenue₹B
70.72
70.34
72.37
72.46
74.12
76.18
76.43
77.34
77.25
76.24
31.81
0.57%
0.61%
15
15.54
Revenue growth%
3.39
1.78
0.82
0.40
1.69
0.40
2.73
5.28
7.65
7.73
16.34
5.28
2.25
77
20.52
Gross margin%
11.30
8.56
10.53
13.06
14.12
14.38
12.19
9.97
8.23
11.18
14.71
11.18
11.24
19
21.45
Operating margin%
3.96
3.95
6.07
4.62
2.30
4.92
5.42
2.50
1.29
2.29
17.02
2.50
3.95
6
11.79
Net margin%
27.96
30.83
29.22
29.89
32.35
32.99
33.56
34.06
35.26
34.17
27.96
34.06
32.67
46
31.40
P/E ratio (avg)x
34.08
31.47
31.78
33.92
31.44
27.98
27.51
28.94
26.67
27.29
21.81
27.51
30.19
83
12.81
EV/EBITx
27.41
26.96
29.90
28.58
28.88
29.54
27.57
29.42
29.31
31.57
18.15
29.42
29.09
57
5.27
FCF yield (avg)%
12.90
10.58
12.22
12.26
9.56
9.01
10.89
9.24
10.47
7.78
21.13
9.24
10.53
28
28.10
FCF margin%
24.31
22.57
23.44
24.56
25.99
26.75
24.08
22.78
21.24
20.59
13.80
22.78
23.76
82
0.948
FCF / Net incomex
0.699
0.791
0.845
0.812
0.861
0.788
0.757
0.765
0.783
0.739
0.932
0.765
0.785
62
4.22
ROIC%
20.15
21.82
20.76
18.84
21.06
22.61
20.37
22.68
22.75
22.10
7.78
22.61
21.44
78
6.02
Return on equity%
23.64
21.28
21.72
24.12
23.57
25.31
26.09
23.39
25.88
25.93
10.21
25.88
23.88
8
22.50
Return on assets%
28.34
30.93
33.61
35.60
34.68
32.41
30.33
28.69
28.74
27.47
22.12
28.74
30.63
40
115.51
EPS₹
154.62
160.94
165.84
182.05
179.90
204.66
212.96
223.25
222.30
234.99
120.51
5.49%
4.35%
—
5.45
EPS growth%
8.69
9.42
10.46
9.16
10.03
7.62
8.10
6.30
6.69
7.96
6.05
7.62
8.40
74
94.95
Bookvalue per sh₹
146.31
149.07
148.53
152.65
150.15
156.04
144.23
151.33
173.13
191.98
47.09
5.04%
3.79%
—
74.98
FCF per share₹
117.18
131.87
137.11
159.76
174.93
166.34
162.74
152.98
164.50
157.50
44.08
(2.08%)
3.75%
—
104.23
Dividend per sh₹
133.48
133.42
137.03
154.27
163.65
157.59
145.95
142.01
131.65
149.67
63.74
(1.77%)
2.01%
—
2.48
Div yield (avg)%
22.01
20.38
21.54
24.16
23.05
23.68
22.24
23.55
25.79
28.64
22.98
23.68
23.30
82
23.88
Payout ratio%
20.85
21.60
19.99
17.66
18.01
18.99
16.95
15.97
16.27
17.87
20.02
16.95
17.94
25
0.282
Shares (diluted)B
0.482
0.496
0.541
0.645
0.774
0.765
0.783
0.857
0.985
1.074
0.297
6.77%
9.64%
35
28.77
Buyback yield%
21.05
19.00
18.26
20.44
18.24
19.57
17.74
16.92
16.15
15.07
29.84
16.92
18.25
53
0.602
D/E ratiox
0.766
0.751
0.805
0.903
1.065
1.110
1.206
1.387
1.641
1.851
1.759
1.387
1.087
91
25.90
Enterprise value₹B
31.41
33.15
31.63
28.78
27.19
28.16
28.42
27.20
28.34
30.15
29.89
2.09%
(0.32%)
70
22.84
LT debt₹B
44.10
39.77
40.56
37.92
39.45
38.31
34.83
38.94
43.04
45.17
62.70
2.74%
1.48%
70
Revenue
₹76.24B
0.61%
1.00×
Cost of revenue
₹50.34B
0.93%
1.03×
Operating expenses
₹9.696B
0.15%
0.96×
Goodwill & intangibles
16.11%
Property and equipment
13.97%
Spread over hurdle
(3.30%)