10.67
Revenue₹B
6.870
7.204
7.521
7.870
8.077
8.347
8.823
8.975
9.189
9.334
11.91
2.93%
3.68%
13
3.27
Revenue growth%
7.94
10.78
13.09
12.53
14.11
16.29
14.42
17.40
20.24
19.16
12.37
17.40
14.27
91
23.10
Gross margin%
16.58
16.55
14.67
17.21
16.41
15.22
12.25
9.72
6.95
8.60
7.72
9.72
14.94
59
10.46
Operating margin%
18.86
16.73
14.69
16.07
15.73
15.09
13.61
11.41
10.15
8.16
3.17
11.41
14.89
68
10.61
Net margin%
25.73
25.31
25.50
23.38
21.51
21.05
23.65
22.21
22.54
24.37
7.36
22.54
23.51
23
20.85
P/E ratio (avg)x
16.19
17.73
20.59
23.66
26.74
27.28
26.48
25.36
25.61
26.71
20.00
26.48
25.48
25
35.03
EV/EBITx
25.06
25.92
26.47
24.28
26.01
26.47
29.58
28.43
25.65
23.22
24.11
26.47
25.97
8
26.41
FCF yield (avg)%
23.29
20.34
21.32
23.35
21.45
20.73
21.29
20.12
19.60
21.76
23.29
20.73
21.30
50
23.42
FCF margin%
30.72
30.64
29.89
32.30
32.56
29.59
27.50
26.18
29.09
29.23
14.80
29.09
29.74
15
0.818
FCF / Net incomex
1.361
1.537
1.753
1.885
1.888
1.825
2.014
2.170
2.110
2.067
0.108
2.067
1.887
63
4.96
ROIC%
9.27
12.11
11.67
14.17
11.88
11.85
9.68
11.42
10.12
7.49
26.13
10.12
11.55
54
3.35
Return on equity%
24.30
21.57
22.02
22.56
20.94
18.44
17.50
15.04
14.73
13.56
7.22
15.04
19.69
36
24.80
Return on assets%
13.01
14.57
11.87
12.79
13.43
14.13
13.03
10.51
10.71
11.31
27.56
11.31
12.90
86
60.38
EPS₹
16.81
15.27
14.89
15.00
14.36
13.38
12.15
12.51
11.25
10.80
64.32
(5.54%)
(5.17%)
—
12.90
EPS growth%
20.16
20.50
21.94
22.06
21.89
23.25
24.18
23.24
25.10
26.88
29.30
24.18
22.65
52
57.88
Bookvalue per sh₹
22.10
19.41
20.52
18.75
19.93
20.39
17.38
17.79
18.83
20.32
66.95
0.39%
(0.79%)
—
67.51
FCF per share₹
63.31
63.67
67.83
64.90
71.44
76.48
79.97
78.55
90.49
95.70
36.07
6.02%
4.57%
—
65.43
Dividend per sh₹
57.87
53.10
59.44
54.98
58.40
58.50
59.81
57.95
55.53
52.89
24.32
(1.96%)
0.33%
—
27.87
Div yield (avg)%
27.65
27.96
28.24
29.18
26.55
27.36
26.69
27.66
28.91
27.37
20.78
27.37
27.66
65
14.24
Payout ratio%
18.16
21.09
23.63
23.48
22.03
22.87
25.09
22.99
21.56
18.74
24.07
22.87
22.45
20
66.57
Shares (diluted)M
83.83
86.04
90.81
99.43
90.06
98.06
100.6
103.3
102.3
99.77
66.15
2.07%
2.96%
84
18.65
Buyback yield%
8.39
6.03
6.56
8.89
8.82
10.62
11.36
11.16
12.75
13.54
6.38
11.36
9.75
38
1.630
D/E ratiox
0.906
0.776
0.799
0.695
0.679
0.679
0.614
0.590
0.611
0.550
0.950
0.611
0.679
10
6.186
Enterprise value₹B
11.59
11.08
10.58
10.21
11.13
12.77
12.66
13.96
14.61
16.57
5.406
8.29%
4.12%
26
1.461
LT debt₹B
8.748
9.455
10.66
11.69
11.81
11.92
11.91
13.24
13.09
14.46
5.462
4.12%
5.66%
10
Revenue
₹9.334B
3.68%
1.00×
Cost of revenue
₹5.302B
3.67%
1.00×
Operating expenses
₹1.829B
3.45%
0.98×
Property and equipment
14.66%
Spread over hurdle
(3.84%)