2.862
Revenue₹B
6.638
6.802
6.894
6.938
7.015
6.966
7.095
7.344
7.314
7.555
2.981
1.49%
1.24%
10
4.28
Revenue growth%
13.86
16.28
15.01
15.74
16.32
16.48
17.23
15.93
14.92
16.16
16.33
16.16
16.05
66
5.23
Gross margin%
4.91
4.51
7.11
4.89
4.30
5.09
7.32
5.78
7.03
5.03
28.69
5.78
5.06
83
6.88
Operating margin%
1.56
4.02
1.83
4.12
1.87
0.40
0.40
2.82
3.37
0.75
24.36
0.75
1.85
62
15.86
Net margin%
14.74
17.34
18.65
20.01
18.39
16.22
15.13
15.72
16.73
18.91
11.43
16.22
17.04
76
36.39
P/E ratio (avg)x
63.55
62.70
65.98
66.19
73.32
72.69
78.27
90.69
108.2
111.9
23.38
90.69
73.00
60
35.62
EV/EBITx
25.17
24.61
28.03
30.38
34.10
39.61
39.98
41.89
48.92
55.19
26.96
41.89
36.85
86
28.69
FCF yield (avg)%
3.31
0.57
0.40
0.40
2.67
1.07
0.40
0.40
0.40
0.98
3.20
0.40
0.48
54
17.53
FCF margin%
25.82
26.26
23.32
23.64
23.07
21.00
20.53
23.21
23.17
22.08
26.43
22.08
23.19
56
1.313
FCF / Net incomex
1.326
1.250
1.259
1.397
1.380
1.362
1.447
1.507
1.465
1.565
0.515
1.465
1.388
74
6.56
ROIC%
1.92
2.08
0.40
1.73
3.35
3.04
4.14
2.47
4.85
4.07
5.02
4.07
2.75
23
20.46
Return on equity%
27.70
27.19
27.65
28.73
27.49
27.64
29.76
30.16
29.87
27.49
2.26
29.76
27.67
18
9.89
Return on assets%
16.75
15.09
13.64
15.27
13.35
13.93
13.60
16.13
13.28
10.35
25.26
13.60
13.78
48
32.24
EPS₹
35.02
36.70
32.39
35.37
32.35
32.39
34.38
37.53
38.73
40.74
35.91
4.72%
1.10%
—
27.14
EPS growth%
9.79
9.91
8.23
6.84
6.32
3.69
4.44
2.84
4.94
5.34
4.49
4.44
5.83
47
43.61
Bookvalue per sh₹
6.47
5.89
5.30
5.51
4.95
4.25
4.28
4.09
3.68
3.44
24.29
(7.05%)
(7.64%)
—
39.34
FCF per share₹
10.24
9.66
8.44
8.22
7.59
8.36
9.19
8.52
8.48
7.82
25.16
0.61%
(2.31%)
—
43.96
Dividend per sh₹
67.42
62.00
56.09
56.74
59.98
65.95
64.72
71.99
76.00
74.99
51.00
4.57%
2.24%
—
16.12
Div yield (avg)%
20.21
19.57
20.05
17.49
17.14
14.69
13.09
11.20
8.44
8.23
28.03
11.20
15.92
30
23.42
Payout ratio%
8.52
7.22
5.50
4.87
4.13
1.60
0.40
1.07
0.92
0.40
18.67
0.92
2.87
11
95.85
Shares (diluted)M
129.4
121.0
133.8
140.5
150.4
165.2
188.0
171.5
159.3
172.8
93.89
2.81%
3.15%
7
13.27
Buyback yield%
30.49
32.22
33.09
34.19
35.08
35.18
32.64
35.09
33.08
34.05
19.76
34.05
33.57
76
0.615
D/E ratiox
0.714
0.685
0.682
0.595
0.562
0.509
0.539
0.476
0.410
0.386
1.436
0.476
0.551
14
2.132
Enterprise value₹B
6.297
6.636
6.494
6.644
6.198
6.519
6.138
5.884
5.226
5.448
4.526
(2.55%)
(2.15%)
19
0.848
LT debt₹B
8.152
8.081
7.611
7.448
7.008
7.246
7.646
7.456
7.645
7.165
1.275
0.45%
(1.61%)
46
Revenue
₹7.555B
1.24%
1.00×
Cost of revenue
₹4.395B
1.26%
1.00×
Operating expenses
₹1.650B
1.20%
1.00×
Property and equipment
16.67%
Spread over hurdle
12.27%