7.444
Revenue₹B
7.919
8.357
8.694
8.993
9.502
10.22
10.87
11.22
12.03
12.78
7.957
6.10%
5.42%
88
17.82
Revenue growth%
0.40
0.40
0.40
0.40
0.40
1.22
0.96
0.40
3.05
5.27
20.94
1.22
0.40
5
23.23
Gross margin%
0.40
0.40
0.40
0.40
1.59
0.40
3.37
1.19
0.40
0.40
18.96
0.40
0.40
83
6.97
Operating margin%
2.24
4.96
3.35
1.27
0.40
2.89
4.95
5.84
7.80
10.13
26.51
5.84
4.15
77
12.23
Net margin%
6.59
3.91
4.38
5.75
7.32
10.18
8.35
6.16
6.45
8.48
19.86
8.35
6.52
13
10.40
P/E ratio (avg)x
41.82
40.54
37.89
33.77
36.86
34.83
33.95
36.23
32.89
30.73
13.81
33.95
35.53
40
10.73
EV/EBITx
24.66
24.54
27.97
33.28
34.09
39.88
40.51
48.79
50.29
57.23
36.43
48.79
36.98
24
24.36
FCF yield (avg)%
5.38
5.87
3.58
5.35
2.71
0.40
1.16
1.97
2.43
0.40
25.90
1.16
2.57
34
11.91
FCF margin%
22.08
21.32
18.91
19.64
18.23
20.79
20.13
17.44
14.91
14.57
5.13
17.44
19.28
8
0.987
FCF / Net incomex
2.550
2.573
2.885
2.907
3.527
3.506
3.533
4.122
4.670
5.150
1.146
4.122
3.516
25
6.94
ROIC%
21.36
21.42
23.62
20.63
18.31
16.62
17.83
18.29
16.61
14.02
5.65
16.62
18.30
5
13.22
Return on equity%
9.35
8.55
9.64
8.56
9.38
10.16
13.04
15.39
12.98
10.18
14.61
12.98
9.90
6
20.89
Return on assets%
6.75
4.62
5.37
6.88
7.83
5.16
4.80
5.11
6.70
4.33
22.85
5.11
5.26
89
185.83
EPS₹
202.66
204.07
237.43
281.81
339.27
393.82
395.84
442.65
514.25
515.97
198.13
8.75%
11.10%
—
12.70
EPS growth%
29.70
31.76
30.05
28.78
28.37
27.89
30.31
30.61
29.30
27.85
17.98
29.30
29.50
18
322.13
Bookvalue per sh₹
60.23
53.49
51.11
50.85
49.02
47.37
48.62
47.75
41.82
36.18
242.80
(5.90%)
(4.83%)
—
316.58
FCF per share₹
352.32
405.48
414.78
439.43
472.75
515.31
592.97
646.69
697.61
786.37
109.77
10.71%
8.44%
—
117.13
Dividend per sh₹
326.72
311.69
289.68
309.86
307.06
284.87
257.50
268.61
267.12
289.50
168.94
(1.17%)
(1.72%)
—
6.31
Div yield (avg)%
8.49
10.67
8.99
11.70
14.23
16.25
15.35
13.03
11.85
11.87
22.45
13.03
11.86
58
24.88
Payout ratio%
15.42
15.02
12.88
11.72
12.25
14.12
12.86
12.49
11.16
13.78
4.02
12.86
12.87
65
20.49
Shares (diluted)M
28.44
32.79
33.66
34.48
34.46
39.12
40.34
44.09
44.64
42.61
20.87
4.34%
5.20%
49
29.03
Buyback yield%
11.29
12.01
13.86
12.04
14.47
12.22
14.39
14.70
15.58
13.61
26.33
14.39
13.74
23
1.793
D/E ratiox
1.358
1.563
1.547
1.860
1.984
1.965
2.360
2.336
2.302
2.400
1.797
2.336
1.975
66
3.176
Enterprise value₹B
3.099
3.003
3.473
3.672
4.167
4.555
4.900
5.366
5.996
5.940
7.465
7.35%
6.79%
72
4.233
LT debt₹B
4.428
4.335
4.269
4.480
4.156
3.689
3.525
3.505
3.620
3.242
8.438
(4.85%)
(2.51%)
15
Revenue
₹12.78B
5.42%
1.00×
Cost of revenue
₹7.885B
5.34%
0.99×
Operating expenses
₹2.981B
5.40%
1.00×
Goodwill & intangibles
20.34%
Property and equipment
13.68%
Spread over hurdle
(9.73%)