13.31
Revenue₹B
20.12
21.97
24.10
25.77
27.98
30.36
32.99
35.30
37.29
39.43
13.75
7.10%
7.83%
27
2.59
Revenue growth%
29.73
30.53
32.05
33.55
35.55
33.69
36.33
36.61
38.01
37.54
19.82
36.61
34.62
82
21.13
Gross margin%
34.82
35.63
33.45
31.04
33.82
34.13
36.20
38.37
36.31
39.05
4.46
36.31
35.23
90
18.05
Operating margin%
22.05
25.04
24.84
24.64
27.14
25.35
23.50
23.51
25.17
25.95
27.16
25.17
24.94
85
18.35
Net margin%
29.80
26.95
28.77
26.60
26.31
27.97
25.86
28.52
27.21
28.58
19.35
27.97
27.59
36
20.96
P/E ratio (avg)x
7.112
7.256
7.423
7.182
7.937
8.116
7.204
7.452
7.087
6.968
20.37
7.204
7.230
74
17.28
EV/EBITx
11.66
11.99
13.42
15.02
15.91
16.20
17.10
18.93
21.83
23.85
22.68
18.93
16.05
68
5.68
FCF yield (avg)%
24.83
25.62
26.01
25.94
24.12
23.93
25.13
27.66
29.22
31.65
9.62
27.66
25.78
36
4.27
FCF margin%
0.41
0.40
0.40
0.99
1.43
0.40
1.22
2.26
0.54
0.40
15.79
0.54
0.47
32
0.754
FCF / Net incomex
1.583
1.795
2.023
2.358
2.301
2.593
2.742
3.120
3.004
3.053
0.642
3.004
2.475
78
22.97
ROIC%
5.33
4.88
7.25
7.69
5.09
5.33
3.46
1.45
0.46
1.33
12.90
1.45
4.99
17
23.15
Return on equity%
6.31
5.66
4.39
7.13
5.90
8.68
9.49
12.30
14.61
16.71
18.58
12.30
7.91
68
14.30
Return on assets%
28.47
29.62
29.76
26.87
24.88
27.32
28.61
28.42
30.55
32.04
19.34
28.61
28.54
78
152.48
EPS₹
293.07
315.78
338.28
307.07
285.45
265.68
236.72
221.02
238.68
260.67
166.57
(1.80%)
(0.38%)
—
8.38
EPS growth%
24.84
25.08
24.52
23.91
23.56
20.91
20.04
20.36
22.99
25.62
10.86
20.91
23.73
10
182.00
Bookvalue per sh₹
104.40
93.81
83.55
75.02
72.51
66.17
70.65
66.73
59.25
52.03
185.54
(6.42%)
(6.39%)
—
188.33
FCF per share₹
373.91
358.95
380.37
424.19
444.05
422.25
427.56
404.24
364.67
402.51
472.00
(1.95%)
1.77%
—
435.49
Dividend per sh₹
395.42
404.90
429.60
433.93
430.00
472.98
492.03
460.00
492.23
557.25
170.50
5.32%
2.66%
—
7.24
Div yield (avg)%
33.33
32.55
34.82
37.74
39.67
38.01
36.70
38.67
37.10
37.74
16.71
37.74
37.42
84
20.52
Payout ratio%
20.27
21.36
22.99
25.24
24.22
22.36
19.94
19.18
17.38
15.05
9.76
19.18
20.81
17
64.12
Shares (diluted)M
92.02
95.50
87.31
94.80
90.59
87.64
97.12
97.06
105.3
103.7
64.41
2.74%
2.17%
17
13.79
Buyback yield%
18.89
20.93
22.93
23.11
24.13
26.35
28.04
28.24
25.32
24.95
2.05
26.35
24.54
54
1.014
D/E ratiox
1.469
1.445
1.386
1.353
1.437
1.319
1.429
1.628
1.716
1.655
0.754
1.628
1.441
64
20.09
Enterprise value₹B
8.956
9.148
8.131
7.718
7.345
6.495
6.201
5.846
5.596
6.020
11.71
(3.90%)
(5.16%)
28
12.45
LT debt₹B
6.895
6.192
6.179
6.090
6.347
6.562
6.111
6.282
5.608
5.782
29.88
(1.85%)
(0.76%)
62
Revenue
₹39.43B
7.83%
1.00×
Cost of revenue
₹22.95B
8.36%
1.05×
Operating expenses
₹5.125B
6.54%
0.89×
Property and equipment
14.43%