12.51
Revenue₹B
34.38
36.68
38.31
40.39
42.05
44.92
46.58
48.32
51.58
55.59
13.46
5.74%
5.47%
8
10.46
Revenue growth%
5.71
5.72
8.56
10.16
8.21
6.71
4.99
3.89
2.30
0.40
25.32
3.89
5.72
59
22.20
Gross margin%
17.08
17.39
15.91
15.52
13.55
12.83
11.22
13.34
16.05
18.05
28.00
13.34
15.72
62
6.21
Operating margin%
15.91
15.07
14.42
15.97
15.87
15.34
14.50
13.69
16.05
17.17
27.53
15.34
15.60
32
28.96
Net margin%
23.91
21.15
21.22
22.73
20.64
20.43
22.42
19.43
20.69
21.19
7.49
20.69
21.17
36
12.93
P/E ratio (avg)x
41.59
41.38
41.28
49.00
47.64
56.05
59.66
62.02
69.60
75.37
7.397
62.02
52.53
68
15.54
EV/EBITx
29.70
28.70
30.71
30.86
29.13
29.62
28.94
31.19
34.99
33.87
23.00
31.19
30.20
45
25.98
FCF yield (avg)%
21.65
21.92
23.85
26.46
24.37
22.91
21.76
23.22
22.22
22.88
4.56
22.88
22.89
30
14.18
FCF margin%
25.33
27.37
25.34
24.79
23.49
22.00
19.75
21.68
24.53
25.12
11.79
22.00
24.66
60
0.215
FCF / Net incomex
2.091
2.494
2.767
2.992
3.108
3.385
3.371
3.723
3.978
4.664
1.413
3.723
3.240
63
3.34
ROIC%
23.83
22.14
19.54
18.81
18.58
21.24
21.44
21.12
21.77
23.46
23.24
21.44
21.34
31
21.76
Return on equity%
32.16
34.82
32.40
32.77
30.08
33.02
30.29
33.14
33.34
33.96
15.50
33.14
32.90
90
27.41
Return on assets%
22.19
19.33
18.63
17.43
16.56
17.74
18.80
20.46
22.53
22.44
28.79
20.46
19.07
12
59.63
EPS₹
21.69
24.01
24.27
26.64
28.62
32.94
33.29
35.25
37.34
43.47
65.84
8.72%
7.25%
—
4.02
EPS growth%
18.84
18.19
16.59
19.39
21.42
19.41
20.32
20.03
17.53
18.92
25.85
19.41
19.15
87
49.86
Bookvalue per sh₹
53.02
49.43
46.77
44.55
46.11
42.99
43.03
47.55
52.61
51.42
20.33
2.20%
0.14%
—
9.84
FCF per share₹
13.81
14.76
14.52
16.00
15.78
15.68
15.20
15.29
16.28
18.55
43.44
3.28%
4.07%
—
41.67
Dividend per sh₹
59.64
71.65
80.16
86.66
91.25
94.56
97.78
95.89
97.57
95.41
23.50
0.89%
4.75%
—
14.36
Div yield (avg)%
8.27
5.59
5.15
4.99
7.81
5.02
3.86
3.63
2.65
4.74
7.99
3.86
5.01
51
29.64
Payout ratio%
25.89
28.88
26.38
23.79
26.63
28.61
26.52
27.36
25.47
27.21
4.46
27.21
26.57
89
194.0
Shares (diluted)M
337.5
366.5
442.0
460.4
560.2
605.0
668.0
726.2
837.7
892.2
195.3
9.75%
11.17%
14
27.77
Buyback yield%
20.56
21.53
22.89
24.19
21.67
18.87
18.62
20.72
19.51
19.49
4.18
19.49
20.64
38
1.284
D/E ratiox
1.622
1.629
1.632
1.598
1.704
1.927
1.893
1.993
2.167
2.204
1.000
1.993
1.799
27
11.18
Enterprise value₹B
19.20
22.72
23.45
23.48
23.56
27.87
28.82
33.39
36.53
37.19
11.70
9.56%
7.17%
15
41.88
LT debt₹B
48.56
44.90
44.67
45.28
44.62
40.84
40.58
42.19
36.95
34.50
23.76
(5.01%)
(2.72%)
81
Revenue
₹55.59B
5.47%
1.00×
Cost of revenue
₹32.23B
5.63%
1.01×
Operating expenses
₹6.109B
4.59%
0.92×
Property and equipment
15.10%
Goodwill & intangibles
14.36%
Spread over hurdle
32.10%