17.35
Revenue₹B
19.81
21.05
22.53
24.91
26.57
29.45
31.35
34.57
36.80
40.74
18.99
8.92%
8.18%
65
28.82
Revenue growth%
12.65
11.87
10.11
13.06
11.58
13.78
13.44
15.79
16.60
14.64
6.29
14.64
13.25
26
27.09
Gross margin%
7.30
5.71
5.52
3.69
6.06
8.17
6.77
3.82
2.10
3.98
17.67
3.98
5.62
12
19.59
Operating margin%
30.66
32.37
35.00
32.86
31.60
33.97
35.07
32.50
32.13
33.43
24.75
33.43
32.68
71
12.47
Net margin%
32.59
30.71
29.20
30.06
28.47
31.30
28.54
26.07
25.69
24.97
9.83
26.07
28.87
51
36.67
P/E ratio (avg)x
41.56
38.83
44.75
46.82
52.79
54.33
52.92
61.68
67.86
66.37
7.270
61.68
52.85
81
17.16
EV/EBITx
11.37
11.73
13.93
14.68
14.37
14.80
17.38
16.68
19.21
21.51
13.78
17.38
14.74
15
7.37
FCF yield (avg)%
10.82
10.02
7.68
7.93
6.40
6.15
8.58
10.23
9.14
6.52
13.88
8.58
8.26
65
20.72
FCF margin%
23.45
24.80
23.85
26.65
27.53
27.48
27.00
29.32
29.95
32.70
6.50
29.32
27.24
70
1.547
FCF / Net incomex
1.994
2.092
2.450
2.688
2.963
3.228
3.432
3.494
3.729
4.198
1.245
3.494
3.095
88
21.72
ROIC%
18.09
15.27
15.01
13.41
16.27
17.27
19.11
21.10
19.20
17.00
5.99
19.11
17.13
64
10.12
Return on equity%
26.39
25.58
26.38
25.50
27.88
25.02
24.51
24.01
25.15
26.42
15.07
25.02
25.54
47
7.06
Return on assets%
25.49
23.25
21.88
20.04
22.61
21.42
23.17
20.50
23.15
23.75
6.83
23.15
22.88
75
105.44
EPS₹
330.65
320.93
363.73
419.22
442.73
444.59
475.09
470.05
522.70
528.49
109.73
3.60%
6.66%
—
17.20
EPS growth%
16.25
13.36
13.86
15.78
16.70
19.61
17.95
16.84
18.53
17.56
6.01
17.95
16.77
52
120.08
Bookvalue per sh₹
299.33
342.24
336.61
360.71
388.94
456.54
521.12
532.97
570.23
623.12
71.95
9.88%
9.16%
—
127.01
FCF per share₹
262.58
249.50
238.29
215.79
221.30
227.66
203.83
206.00
229.36
220.46
203.33
(0.08%)
(2.03%)
—
108.11
Dividend per sh₹
158.27
173.82
183.66
182.29
168.21
175.36
188.95
177.42
203.02
222.25
216.75
5.73%
2.70%
—
18.69
Div yield (avg)%
17.77
19.81
20.60
23.30
25.72
23.37
25.85
25.47
23.87
25.81
17.51
25.47
23.62
93
4.15
Payout ratio%
4.36
6.13
4.20
3.89
6.54
7.05
5.96
4.36
1.85
1.98
29.72
4.36
4.36
59
129.4
Shares (diluted)M
110.7
101.2
112.5
100.1
112.2
104.5
100.2
97.45
94.43
100.9
131.4
(2.09%)
(0.20%)
8
23.86
Buyback yield%
11.43
11.80
14.55
17.18
16.22
14.29
14.14
11.36
10.26
10.96
21.33
11.36
12.97
72
0.239
D/E ratiox
0.527
0.547
0.556
0.552
0.538
0.618
0.631
0.677
0.805
0.936
0.368
0.677
0.587
24
35.59
Enterprise value₹B
18.97
18.88
17.11
15.09
13.60
11.57
12.27
12.21
12.11
11.99
20.60
(2.49%)
(4.47%)
36
22.09
LT debt₹B
62.35
67.76
80.60
91.83
101.2
110.1
115.1
129.6
131.7
147.3
47.20
7.79%
9.43%
84
Revenue
₹40.74B
8.18%
1.00×
Cost of revenue
₹28.51B
8.18%
1.00×
Operating expenses
₹8.843B
7.84%
0.97×
Property and equipment
17.04%