15.61
Revenue₹B
53.34
54.71
56.67
60.09
61.94
64.48
66.45
68.17
69.61
72.25
17.21
3.13%
3.33%
5
18.69
Revenue growth%
3.05
4.47
3.68
4.74
7.22
6.18
7.37
10.31
7.82
7.32
22.01
7.37
6.70
34
25.29
Gross margin%
2.63
2.37
3.61
0.71
0.40
1.34
0.40
0.40
0.40
0.40
20.93
0.40
0.55
34
6.32
Operating margin%
9.34
11.37
13.90
16.90
18.94
21.31
18.41
17.34
19.38
18.96
4.21
18.96
17.88
15
25.83
Net margin%
21.51
23.01
23.39
23.69
25.54
22.81
22.71
21.79
18.86
20.94
14.98
21.79
22.76
95
12.06
P/E ratio (avg)x
16.66
14.86
14.66
14.66
13.28
12.69
13.65
12.11
11.34
11.71
31.52
12.11
13.46
26
30.11
EV/EBITx
51.88
55.53
60.84
60.50
63.64
61.11
63.05
72.86
71.75
80.94
13.58
71.75
62.08
79
17.48
FCF yield (avg)%
23.67
26.17
27.12
29.02
31.58
33.85
34.10
31.78
34.41
33.29
14.64
33.85
31.68
50
15.67
FCF margin%
26.92
27.51
29.01
26.92
26.93
29.45
28.52
26.29
26.82
25.84
15.39
26.82
26.93
82
0.495
FCF / Net incomex
1.784
2.100
2.340
2.731
3.144
3.211
3.226
3.652
4.047
4.696
0.846
3.652
3.178
39
16.92
ROIC%
11.21
10.17
11.80
10.86
9.02
6.23
5.78
3.82
4.99
5.27
8.55
5.27
7.62
35
7.53
Return on equity%
11.61
12.00
9.58
11.97
12.32
10.30
7.84
5.12
5.51
6.01
28.40
6.01
9.94
17
21.39
Return on assets%
12.16
9.84
11.24
12.99
15.04
13.73
14.23
11.29
11.14
11.35
20.85
11.35
11.75
8
32.81
EPS₹
3.95
4.25
4.19
3.91
3.64
4.05
4.62
4.56
4.49
5.09
36.66
6.89%
2.23%
—
27.50
EPS growth%
4.57
2.47
3.92
3.37
3.92
4.45
1.45
2.57
5.13
5.93
23.52
4.45
3.92
55
4.64
Bookvalue per sh₹
21.65
25.88
30.01
30.97
30.38
35.95
40.84
47.42
46.09
53.77
25.50
12.10%
11.16%
—
20.77
FCF per share₹
5.11
4.84
4.64
4.23
4.65
4.46
4.27
3.98
4.18
3.97
19.92
(3.10%)
(1.66%)
—
20.39
Dividend per sh₹
61.92
65.76
65.18
77.29
93.14
109.15
115.83
131.75
156.51
157.55
10.58
11.08%
11.75%
—
10.72
Div yield (avg)%
18.88
17.28
19.35
18.90
19.17
21.56
21.02
20.37
20.91
18.62
14.43
20.91
19.26
64
19.39
Payout ratio%
27.27
27.09
25.23
26.19
27.17
27.04
27.41
30.12
30.30
31.96
26.75
30.12
27.22
92
844.2
Shares (diluted)M
840.1
783.4
855.3
805.2
884.3
937.3
934.4
903.1
994.8
961.5
843.5
1.69%
0.36%
53
25.73
Buyback yield%
31.81
33.52
34.02
31.52
30.47
30.45
30.71
27.77
25.44
25.41
5.83
27.77
30.59
15
1.634
D/E ratiox
0.242
0.284
0.329
0.387
0.404
0.406
0.447
0.459
0.468
0.544
1.026
0.459
0.405
54
46.07
Enterprise value₹B
55.01
62.91
69.75
68.25
67.89
75.67
86.21
94.76
94.61
106.6
9.415
9.45%
8.39%
47
54.89
LT debt₹B
89.72
102.8
97.62
114.1
125.2
140.0
146.2
146.1
149.0
171.5
65.23
6.49%
7.40%
18
Revenue
₹72.25B
3.33%
1.00×
Cost of revenue
₹44.06B
3.13%
0.98×
Operating expenses
₹14.78B
3.55%
1.02×
Property and equipment
15.48%