171.3
Revenue₹B
222.9
237.6
247.9
264.9
285.0
307.8
328.8
350.9
374.7
387.2
175.5
6.32%
6.19%
27
4.37
Revenue growth%
28.03
28.02
30.25
27.55
24.82
25.54
28.20
28.08
26.89
28.95
9.56
28.08
28.03
20
29.33
Gross margin%
3.01
0.40
3.28
2.63
3.14
4.01
3.53
5.52
8.16
8.58
15.33
5.52
3.40
80
13.58
Operating margin%
33.53
32.91
30.03
27.15
24.94
22.24
24.76
24.94
27.11
28.65
27.57
24.94
27.13
84
12.32
Net margin%
10.62
11.71
9.05
10.73
12.38
13.73
11.17
12.61
11.82
8.90
18.13
11.82
11.44
64
34.51
P/E ratio (avg)x
37.85
42.28
42.82
46.86
49.35
53.61
54.81
52.57
50.83
51.44
33.99
52.57
50.09
88
9.517
EV/EBITx
13.99
15.18
14.49
12.82
11.60
10.50
10.17
11.22
12.11
12.90
31.57
11.22
12.46
35
23.62
FCF yield (avg)%
14.91
12.45
15.02
17.61
19.58
22.10
22.47
22.03
21.07
23.19
13.87
22.10
20.32
78
28.42
FCF margin%
5.72
4.78
4.40
6.11
6.43
6.96
4.48
6.32
8.75
9.79
23.55
6.96
6.22
66
1.507
FCF / Net incomex
0.177
0.173
0.190
0.196
0.223
0.238
0.267
0.288
0.341
0.394
1.487
0.288
0.230
15
10.85
ROIC%
29.71
29.51
31.32
32.16
32.66
29.87
30.60
29.06
30.94
29.92
15.32
29.92
30.26
76
16.44
Return on equity%
9.15
10.28
11.24
8.47
9.93
9.19
10.71
11.57
9.63
12.49
8.25
10.71
10.11
68
22.46
Return on assets%
13.33
15.08
15.90
15.93
14.27
12.59
11.65
9.02
7.93
10.47
3.20
10.47
12.96
60
512.05
EPS₹
139.88
144.21
134.40
130.20
133.86
129.25
131.10
141.91
145.88
127.19
559.71
(1.02%)
(0.24%)
—
10.18
EPS growth%
23.65
25.48
25.89
27.30
24.91
22.34
20.59
23.40
24.20
23.26
6.59
23.26
23.92
69
598.67
Bookvalue per sh₹
607.20
603.28
553.19
603.39
664.09
605.00
560.19
620.10
603.28
670.15
249.25
0.18%
1.83%
—
215.35
FCF per share₹
465.90
518.45
556.26
551.06
566.71
563.18
563.69
542.15
557.97
554.98
206.64
(0.42%)
1.01%
—
947.89
Dividend per sh₹
1,039
1,030
1,055
951.75
962.76
870.82
959.39
1,052
1,052
1,066
520.86
2.06%
0.21%
—
15.56
Div yield (avg)%
21.29
23.27
25.62
26.15
26.27
28.41
28.63
28.10
29.94
32.04
14.97
28.63
27.18
54
16.74
Payout ratio%
23.77
23.57
24.77
26.17
24.06
25.73
26.95
28.59
30.96
28.93
4.99
28.59
25.95
25
140.5
Shares (diluted)M
162.5
175.3
183.0
218.3
229.5
259.4
267.9
297.1
346.7
333.9
139.6
7.78%
8.85%
30
9.29
Buyback yield%
26.76
27.81
27.06
26.35
24.72
24.31
26.49
24.95
27.19
27.77
10.34
26.49
26.63
85
1.229
D/E ratiox
1.066
0.979
1.001
1.028
1.102
1.172
1.134
1.213
1.285
1.309
1.774
1.213
1.118
57
98.78
Enterprise value₹B
384.3
451.6
535.8
549.0
591.2
675.4
788.3
826.4
850.4
909.2
247.8
8.99%
10.51%
12
139.5
LT debt₹B
36.73
38.12
38.22
41.06
42.71
42.40
37.71
34.82
33.49
33.16
60.74
(4.93%)
(2.71%)
64
Revenue
₹387.2B
6.19%
1.00×
Cost of revenue
₹256.1B
6.39%
1.02×
Operating expenses
₹98.54B
6.27%
1.01×
Property and equipment
19.47%