102.9
Revenue₹B
67.82
74.45
81.37
88.80
94.40
100.9
110.6
117.2
129.1
139.1
111.8
8.06%
8.37%
72
29.21
Revenue growth%
14.65
15.53
13.88
14.41
12.98
12.74
11.03
12.57
9.76
8.21
16.57
11.03
12.86
81
17.99
Gross margin%
16.00
14.30
12.13
10.45
7.97
10.02
12.80
14.54
14.61
15.70
26.25
14.54
13.55
82
27.69
Operating margin%
8.55
6.44
7.77
9.36
6.77
7.72
10.62
13.29
12.08
10.15
8.89
10.62
8.96
84
29.09
Net margin%
13.25
12.32
10.88
10.46
11.83
12.48
14.93
12.00
9.16
8.29
3.12
12.00
11.92
39
19.82
P/E ratio (avg)x
30.29
28.83
30.45
28.71
29.15
26.24
26.91
27.26
28.64
30.21
27.45
27.26
28.77
62
6.841
EV/EBITx
13.15
11.47
12.26
11.03
10.97
10.80
11.69
11.44
11.45
10.13
27.00
11.44
11.45
66
24.69
FCF yield (avg)%
0.40
2.49
3.68
6.06
6.44
8.41
10.67
12.95
12.79
10.18
18.57
10.67
7.43
65
27.22
FCF margin%
25.94
25.38
23.35
22.67
22.19
20.69
17.93
16.77
17.64
17.16
3.24
17.64
21.44
7
0.170
FCF / Net incomex
0.843
0.882
0.851
0.899
0.923
1.032
0.934
0.992
0.927
0.981
0.559
0.981
0.925
59
9.54
ROIC%
7.30
7.26
5.48
6.20
8.97
8.06
5.94
5.11
2.17
3.52
6.30
5.11
6.07
73
27.02
Return on equity%
24.78
27.10
27.85
28.22
29.65
27.94
29.48
30.00
29.97
30.63
14.75
29.97
28.85
75
23.08
Return on assets%
24.36
22.37
20.71
19.23
19.29
18.65
20.46
21.80
21.64
18.80
4.62
20.46
20.59
39
1,099
EPS₹
704.06
686.93
604.42
649.48
641.71
706.94
782.91
795.16
779.43
721.65
1,138
2.38%
0.23%
—
6.75
EPS growth%
4.37
5.08
7.62
9.28
11.22
12.53
14.57
14.36
14.28
16.75
29.22
14.36
11.87
28
905.97
Bookvalue per sh₹
919.84
978.12
1,013
1,071
1,286
1,293
1,251
1,270
1,240
1,445
294.51
2.36%
5.68%
—
1,347
FCF per share₹
1,285
1,523
1,678
1,869
1,953
2,039
2,412
2,867
2,754
3,275
781.05
10.90%
10.27%
—
862.82
Dividend per sh₹
720.88
840.87
995.11
1,150
1,112
1,211
1,329
1,395
1,545
1,523
645.26
6.50%
8.33%
—
10.01
Div yield (avg)%
12.03
13.49
15.80
15.06
17.66
16.01
15.77
12.92
15.06
13.11
20.92
15.06
15.06
41
11.25
Payout ratio%
18.02
15.86
15.60
18.12
17.18
16.96
18.48
19.73
19.62
18.10
27.08
18.48
18.06
55
35.54
Shares (diluted)M
71.04
69.60
70.25
73.63
77.08
83.09
100.0
113.9
116.8
125.1
35.81
10.17%
6.80%
36
20.19
Buyback yield%
24.70
27.10
27.79
26.51
23.96
23.63
22.64
23.62
25.48
22.78
12.00
23.62
24.33
27
0.242
D/E ratiox
2.231
2.616
2.837
3.141
3.398
3.463
3.718
3.828
4.266
4.891
1.696
3.828
3.430
29
55.78
Enterprise value₹B
112.0
114.5
118.4
129.4
141.4
140.4
157.1
165.6
157.8
186.2
31.55
5.66%
6.55%
89
37.70
LT debt₹B
60.27
60.25
58.44
57.33
65.66
63.33
69.10
66.60
63.54
63.04
49.95
(0.81%)
(0.32%)
85
Revenue
₹139.1B
8.37%
1.00×
Cost of revenue
₹77.84B
8.06%
0.97×
Operating expenses
₹26.15B
8.78%
1.04×
Cash and investments
19.10%
Goodwill & intangibles
15.67%
Property and equipment
15.06%
Spread over hurdle
45.45%