70.72
Revenue₹B
48.56
51.82
56.45
59.19
61.81
66.66
69.53
75.41
81.09
85.13
75.18
6.61%
6.64%
64
24.35
Revenue growth%
24.33
23.63
25.84
24.37
24.61
23.61
23.69
26.68
27.99
28.62
17.29
26.68
24.49
67
8.80
Gross margin%
7.88
9.23
10.75
9.06
11.20
11.54
8.67
6.99
6.13
8.71
16.41
8.67
8.89
67
2.22
Operating margin%
2.17
3.10
3.61
2.13
0.40
1.42
0.40
0.40
1.67
0.40
16.22
0.40
1.55
36
19.59
Net margin%
11.86
14.85
12.83
10.27
9.67
12.66
12.35
13.58
11.36
10.45
12.60
12.35
12.11
67
14.52
P/E ratio (avg)x
4.869
5.013
4.463
4.842
4.699
4.465
4.032
3.906
4.334
4.213
12.73
4.213
4.464
64
20.04
EV/EBITx
8.133
7.536
8.040
8.031
8.293
7.708
7.614
8.118
8.672
8.738
30.95
8.118
8.079
49
26.51
FCF yield (avg)%
11.52
11.50
14.36
17.24
15.19
17.15
18.85
19.11
19.78
22.59
3.83
19.11
17.19
46
7.15
FCF margin%
16.91
19.58
18.30
19.51
20.59
22.49
20.72
17.87
17.52
16.01
14.87
17.87
18.90
63
0.556
FCF / Net incomex
0.938
1.034
1.042
0.948
0.944
0.893
0.861
0.857
0.884
0.941
0.103
0.884
0.940
29
24.77
ROIC%
15.46
16.67
17.35
17.67
19.25
21.94
20.92
18.02
16.11
16.20
25.61
18.02
17.51
78
13.58
Return on equity%
19.10
21.00
21.12
23.49
25.74
26.70
24.99
26.33
27.06
26.24
2.39
26.33
25.36
31
10.24
Return on assets%
27.99
28.18
29.26
29.36
30.96
31.93
32.53
32.74
34.44
33.76
7.33
32.74
31.45
77
130.61
EPS₹
363.80
371.38
376.07
366.22
347.26
352.24
320.89
364.77
379.88
350.57
136.48
0.19%
0.45%
—
18.15
EPS growth%
4.90
4.54
7.12
6.30
5.32
2.67
4.57
5.57
7.57
6.16
3.39
5.57
5.45
48
272.14
Bookvalue per sh₹
520.00
554.44
561.10
600.90
657.35
672.37
753.09
766.84
885.51
989.22
153.01
8.52%
7.91%
—
341.00
FCF per share₹
222.80
257.48
277.23
267.11
308.59
306.82
306.02
328.40
345.98
391.58
199.14
4.88%
5.91%
—
94.10
Dividend per sh₹
480.41
524.54
531.27
575.18
584.09
581.46
623.17
630.08
691.34
760.41
315.99
5.42%
5.37%
—
22.71
Div yield (avg)%
3.79
4.27
1.81
0.64
0.40
0.40
0.40
2.54
2.20
4.51
19.92
2.20
2.01
78
21.24
Payout ratio%
4.44
5.18
3.16
3.92
6.01
7.19
9.79
10.04
11.07
11.45
28.54
10.04
6.60
48
122.3
Shares (diluted)M
216.3
239.2
268.3
275.6
281.9
315.9
357.0
350.7
341.2
385.7
124.2
6.47%
7.54%
59
25.09
Buyback yield%
2.31
0.60
2.31
4.48
2.50
3.43
3.41
4.30
1.43
3.67
5.08
3.43
2.96
87
0.571
D/E ratiox
0.889
0.929
1.072
1.117
1.245
1.488
1.469
1.481
1.521
1.517
0.655
1.488
1.357
13
67.70
Enterprise value₹B
22.81
24.26
23.50
22.96
23.51
25.97
26.67
27.39
25.38
26.80
6.168
2.66%
1.23%
5
41.00
LT debt₹B
14.80
16.20
17.43
18.86
20.09
21.98
23.42
23.92
21.32
20.71
19.61
0.61%
3.28%
84
Revenue
₹85.13B
6.64%
1.00×
Cost of revenue
₹47.63B
7.12%
1.05×
Operating expenses
₹11.02B
5.45%
0.89×
Property and equipment
16.06%
Spread over hurdle
12.57%