57.80
Revenue₹B
33.74
34.76
36.15
38.20
39.23
41.24
43.68
46.26
48.77
50.55
63.18
5.20%
4.54%
60
8.26
Revenue growth%
4.17
2.83
1.76
0.72
2.03
0.71
3.37
4.56
3.28
4.47
7.70
3.37
3.06
93
20.81
Gross margin%
12.93
15.18
13.31
13.78
14.64
13.22
13.67
15.21
13.68
14.09
24.58
13.68
13.73
49
29.66
Operating margin%
4.00
2.36
3.50
3.19
3.63
3.80
5.49
3.58
3.62
5.01
29.96
3.80
3.62
53
23.31
Net margin%
8.76
11.22
13.46
15.47
14.98
16.37
15.53
18.18
18.32
19.80
16.71
18.18
15.50
28
24.47
P/E ratio (avg)x
15.54
14.73
15.85
15.15
16.29
15.11
16.20
14.70
14.71
12.75
15.93
14.71
15.13
79
9.080
EV/EBITx
26.76
28.65
27.27
29.75
31.07
32.26
27.96
24.88
22.25
24.51
35.81
24.88
27.61
86
10.69
FCF yield (avg)%
6.48
4.35
5.16
7.49
5.14
6.27
8.38
7.87
6.63
9.12
20.81
7.87
6.55
62
28.24
FCF margin%
4.37
5.56
4.43
4.83
2.64
0.40
1.44
3.17
5.96
5.24
25.15
3.17
4.40
27
1.775
FCF / Net incomex
1.757
2.018
2.032
2.113
2.405
2.411
2.608
2.926
2.834
3.155
1.245
2.834
2.408
31
9.12
ROIC%
24.15
25.11
23.25
22.53
22.79
22.62
22.36
23.98
24.23
25.20
9.14
23.98
23.61
60
19.68
Return on equity%
24.25
25.63
27.07
27.32
29.50
26.93
25.55
24.23
23.44
22.37
8.13
24.23
25.59
46
26.41
Return on assets%
22.91
25.29
24.92
27.91
25.12
27.50
29.77
26.87
25.03
25.77
6.83
26.87
25.53
27
62.43
EPS₹
130.75
124.46
114.81
116.93
131.07
143.34
131.29
138.91
127.32
117.06
65.50
(2.24%)
(0.43%)
—
18.12
EPS growth%
0.70
0.40
0.40
0.40
0.40
0.40
0.40
1.28
2.48
5.42
13.70
1.28
0.40
42
70.61
Bookvalue per sh₹
110.95
111.49
108.39
116.70
128.31
135.90
119.66
126.93
120.20
127.31
113.06
(0.16%)
0.82%
—
103.30
FCF per share₹
194.00
223.48
210.48
220.44
222.54
250.65
274.24
298.94
292.13
320.87
40.21
7.59%
6.18%
—
183.60
Dividend per sh₹
36.82
37.17
32.30
30.83
31.38
28.24
26.23
22.81
23.94
25.02
87.32
(4.43%)
(3.43%)
—
5.96
Div yield (avg)%
11.42
11.56
10.46
13.18
15.53
15.49
14.01
14.04
15.07
16.62
19.69
15.07
14.02
58
15.22
Payout ratio%
26.24
23.88
22.59
22.94
22.28
20.77
23.25
25.44
23.37
24.60
22.14
23.37
23.31
72
189.3
Shares (diluted)M
221.7
228.7
231.0
217.4
244.2
284.6
333.1
389.0
433.5
441.9
189.2
12.59%
6.49%
61
23.65
Buyback yield%
31.66
30.74
31.85
29.56
28.06
28.06
27.41
28.47
30.87
30.76
7.65
28.47
30.15
41
0.380
D/E ratiox
0.808
0.801
0.724
0.644
0.680
0.757
0.724
0.730
0.790
0.884
0.346
0.757
0.744
18
58.81
Enterprise value₹B
15.13
12.90
13.11
13.84
11.75
12.66
12.28
11.11
11.42
10.83
37.56
(1.60%)
(3.00%)
90
37.52
LT debt₹B
7.100
7.873
8.587
8.974
8.483
8.651
8.565
9.856
11.54
13.37
41.23
9.53%
7.25%
46
Revenue
₹50.55B
4.54%
1.00×
Cost of revenue
₹28.15B
4.33%
0.98×
Operating expenses
₹8.868B
5.16%
1.06×
Cash and investments
19.95%
Property and equipment
17.09%
Spread over hurdle
(8.52%)