152.7
Revenue₹B
280.7
298.2
313.3
328.9
345.2
359.2
377.5
408.0
436.4
460.5
160.7
5.93%
5.49%
45
12.45
Revenue growth%
23.17
21.90
20.71
22.54
21.24
22.30
22.34
20.26
18.21
17.62
4.49
20.26
21.57
64
13.67
Gross margin%
30.25
32.30
30.09
29.01
30.90
31.66
32.55
31.59
31.66
30.47
10.29
31.66
31.25
11
21.20
Operating margin%
23.34
20.85
19.66
21.12
22.14
24.61
25.52
28.27
29.89
32.79
2.38
28.27
23.97
39
10.43
Net margin%
13.66
16.09
14.12
16.24
15.29
14.18
13.62
13.64
14.69
12.68
3.57
13.64
14.15
94
19.17
P/E ratio (avg)x
13.20
14.16
15.22
15.71
15.40
13.20
12.70
11.65
11.76
12.28
15.91
12.28
13.20
13
9.824
EV/EBITx
20.36
21.96
24.42
23.65
22.79
22.22
24.09
28.75
31.53
37.66
30.41
28.75
23.87
19
6.70
FCF yield (avg)%
5.40
2.59
0.44
0.63
0.40
0.40
2.66
3.70
1.71
4.12
14.08
2.66
2.15
45
26.16
FCF margin%
15.08
15.99
18.21
18.26
16.48
16.53
16.16
17.96
15.38
17.36
10.29
16.53
16.51
79
0.258
FCF / Net incomex
1.138
1.086
1.254
1.485
1.608
1.862
1.910
2.185
2.453
2.475
0.208
2.185
1.735
69
23.41
ROIC%
23.20
21.19
21.37
19.03
17.23
16.75
15.93
15.50
12.74
10.56
4.16
15.50
16.99
84
2.59
Return on equity%
22.03
24.61
24.09
24.92
27.81
26.64
26.38
24.24
26.11
25.22
24.84
26.11
25.07
44
12.32
Return on assets%
23.23
24.08
23.40
21.65
24.25
25.06
23.03
21.26
19.09
17.29
2.74
21.26
23.13
57
87.90
EPS₹
387.39
368.12
368.37
374.42
409.84
414.51
398.06
397.71
465.35
516.18
92.07
4.72%
2.72%
—
14.32
EPS growth%
9.63
12.16
9.21
8.02
9.78
11.00
11.51
8.84
7.28
9.24
9.55
9.24
9.43
82
103.06
Bookvalue per sh₹
511.34
542.35
614.53
654.78
727.38
833.74
972.02
966.12
966.61
978.89
84.19
6.12%
6.81%
—
202.55
FCF per share₹
373.98
428.01
428.42
424.48
498.59
567.26
580.83
655.57
700.69
716.55
100.70
7.52%
7.63%
—
234.19
Dividend per sh₹
293.03
328.32
345.02
339.86
329.18
328.82
303.78
283.60
264.18
267.63
257.84
(4.06%)
(1.39%)
—
28.47
Div yield (avg)%
6.11
7.04
7.87
8.35
8.98
9.75
7.90
10.51
8.80
6.35
7.44
8.80
8.13
38
2.47
Payout ratio%
5.54
6.73
6.35
3.88
1.64
0.40
1.25
3.60
2.83
2.95
12.54
2.83
3.28
55
970.3
Shares (diluted)M
927.6
901.8
887.6
869.7
949.4
821.0
838.1
735.8
664.0
584.9
984.1
(9.23%)
(3.60%)
68
26.83
Buyback yield%
18.65
18.38
19.97
20.94
21.65
19.53
22.24
22.11
24.05
22.31
8.45
22.24
21.29
43
1.583
D/E ratiox
0.397
0.396
0.376
0.369
0.357
0.357
0.310
0.309
0.285
0.303
0.402
0.309
0.357
71
313.9
Enterprise value₹B
260.1
258.6
226.1
210.4
220.0
192.9
208.8
203.2
218.1
236.3
203.6
1.44%
(0.89%)
88
388.7
LT debt₹B
123.4
121.9
114.6
118.7
109.1
118.2
128.6
122.2
110.4
120.3
287.9
1.98%
0.21%
94
Revenue
₹460.5B
5.49%
1.00×
Cost of revenue
₹288.4B
5.58%
1.01×
Operating expenses
₹58.48B
5.09%
0.96×
Goodwill & intangibles
16.40%
Spread over hurdle
(0.39%)