12.81
Revenue₹B
49.63
53.44
57.21
59.10
62.64
67.29
71.65
75.09
80.45
83.94
13.22
6.03%
5.73%
76
23.03
Revenue growth%
27.38
28.61
27.05
28.43
30.91
33.42
33.32
34.42
32.18
31.32
22.61
33.32
31.12
17
4.31
Gross margin%
19.62
17.20
17.18
18.83
20.72
21.49
20.73
23.22
23.22
22.58
29.16
22.58
20.73
64
28.64
Operating margin%
32.63
33.68
33.61
35.66
34.69
36.02
38.80
39.79
38.95
36.07
12.64
38.80
35.84
50
6.85
Net margin%
9.68
6.87
5.78
7.75
6.06
6.08
3.13
3.27
0.62
0.96
13.25
3.13
5.92
15
7.504
P/E ratio (avg)x
37.69
38.74
38.90
38.91
43.26
46.42
49.23
48.81
44.91
45.86
11.37
46.42
44.08
35
19.53
EV/EBITx
41.66
41.54
42.26
49.91
54.26
53.77
65.26
78.19
76.82
88.82
30.09
76.82
54.01
73
16.32
FCF yield (avg)%
2.61
1.76
1.29
0.40
0.40
0.40
0.40
0.40
0.40
0.58
19.10
0.40
0.40
60
11.11
FCF margin%
6.55
7.05
7.96
5.31
3.20
4.69
4.84
5.05
3.19
1.18
24.53
4.69
4.95
75
1.438
FCF / Net incomex
0.162
0.163
0.173
0.180
0.209
0.240
0.240
0.269
0.275
0.309
1.503
0.269
0.225
12
29.86
ROIC%
9.83
10.37
7.76
7.84
8.90
8.59
5.92
6.37
5.67
2.74
25.62
5.92
7.80
51
16.11
Return on equity%
19.91
18.67
19.76
16.83
16.25
18.27
19.28
19.68
17.35
18.42
5.52
18.42
18.55
41
11.36
Return on assets%
0.54
0.40
0.40
0.40
3.16
4.98
4.72
1.83
0.40
0.40
14.03
1.83
0.47
33
159.44
EPS₹
106.27
111.65
110.42
103.35
102.83
101.34
106.93
109.75
119.15
130.97
168.02
4.96%
2.73%
—
2.42
EPS growth%
11.64
8.97
6.23
3.58
3.15
1.50
1.04
1.46
4.33
4.67
2.01
1.50
3.95
17
212.43
Bookvalue per sh₹
117.49
128.86
139.09
138.13
147.63
138.32
132.68
118.57
128.39
125.11
215.21
(3.26%)
(0.16%)
—
178.35
FCF per share₹
226.65
262.42
288.94
290.90
318.07
350.92
408.23
412.10
467.47
540.31
82.43
11.18%
10.59%
—
77.45
Dividend per sh₹
302.07
314.46
320.47
365.70
364.68
410.17
393.43
388.27
423.05
455.02
82.71
4.53%
5.66%
—
13.84
Div yield (avg)%
17.56
18.08
19.14
17.81
15.94
14.06
13.30
12.08
9.66
9.17
19.52
12.08
15.00
74
12.85
Payout ratio%
10.95
10.73
10.09
12.48
12.61
14.90
12.15
12.84
11.44
13.09
2.20
12.84
12.31
79
268.6
Shares (diluted)M
389.8
394.7
439.2
424.5
417.7
430.5
511.2
515.4
569.7
623.1
272.3
8.33%
4.67%
57
5.72
Buyback yield%
13.14
15.79
17.38
17.01
17.33
19.97
22.64
19.70
17.03
17.19
13.79
19.70
17.26
66
0.145
D/E ratiox
0.078
0.079
0.073
0.078
0.070
0.073
0.070
0.062
0.058
0.060
0.269
0.062
0.072
66
44.85
Enterprise value₹B
43.89
40.20
40.77
37.27
35.97
32.65
30.03
32.37
34.10
30.38
17.14
(3.32%)
(4.47%)
39
67.16
LT debt₹B
6.862
7.328
6.716
6.819
6.888
6.834
6.628
6.624
6.369
6.595
72.82
(0.87%)
(1.44%)
86
Revenue
₹83.94B
5.73%
1.00×
Cost of revenue
₹58.76B
5.73%
1.00×
Operating expenses
₹17.38B
5.51%
0.98×
Goodwill & intangibles
21.61%
Property and equipment
14.83%
Spread over hurdle
18.34%