10.46
Revenue₹B
62.26
65.24
67.44
71.38
75.58
79.72
83.54
89.34
93.62
100.6
10.73
5.88%
5.25%
66
5.45
Revenue growth%
16.99
16.97
17.98
16.42
19.12
17.36
18.38
21.08
21.75
20.68
18.14
20.68
18.18
85
14.35
Gross margin%
17.59
17.95
15.75
14.05
16.63
15.92
15.69
18.03
20.68
21.72
5.87
18.03
17.11
14
20.97
Operating margin%
19.35
17.24
19.76
20.89
22.51
22.34
20.12
20.44
19.78
20.70
21.12
20.44
20.28
61
16.50
Net margin%
22.03
24.52
23.97
26.52
25.26
22.62
21.45
22.17
21.18
19.43
15.35
21.45
22.39
44
27.88
P/E ratio (avg)x
34.58
36.06
35.97
43.34
45.44
45.14
47.17
55.99
64.99
76.44
32.32
55.99
45.29
86
18.26
EV/EBITx
38.68
45.62
47.15
49.57
57.04
61.61
70.54
71.41
76.42
83.62
22.92
71.41
59.32
47
15.23
FCF yield (avg)%
19.65
22.54
19.73
19.04
20.83
19.67
20.18
17.23
17.07
16.94
10.97
17.23
19.66
68
13.25
FCF margin%
25.82
23.90
24.98
26.61
27.15
28.51
29.18
29.34
27.32
26.89
24.90
28.51
27.02
82
0.584
FCF / Net incomex
0.789
0.934
1.042
1.168
1.146
1.289
1.323
1.443
1.519
1.775
1.562
1.443
1.229
86
21.76
ROIC%
8.76
9.84
8.99
9.48
6.86
8.72
7.14
6.52
4.28
5.78
22.93
6.52
7.93
94
11.27
Return on equity%
10.38
8.22
7.79
6.56
5.82
4.13
1.35
2.28
0.40
0.40
23.39
1.35
4.98
16
5.55
Return on assets%
2.64
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.91
1.70
21.91
0.40
0.40
88
180.31
EPS₹
281.11
332.31
369.65
397.73
461.40
451.88
469.86
456.14
522.45
594.93
184.99
5.21%
8.36%
—
11.75
EPS growth%
17.74
15.70
15.33
17.27
18.41
18.86
16.63
14.73
14.48
12.67
21.96
14.73
16.17
9
60.73
Bookvalue per sh₹
225.03
243.41
240.66
226.38
201.51
200.34
208.33
219.01
230.38
225.43
95.07
2.27%
0.14%
—
62.04
FCF per share₹
114.57
122.82
118.29
115.91
119.06
118.06
114.63
121.89
123.89
124.96
266.90
0.97%
2.49%
—
135.42
Dividend per sh₹
432.35
417.87
458.12
520.85
578.62
546.83
623.43
679.63
794.71
810.23
134.63
6.97%
7.79%
—
28.21
Div yield (avg)%
25.42
26.35
25.26
27.62
25.74
23.70
26.46
23.85
26.63
25.90
27.58
25.90
25.82
18
12.20
Payout ratio%
2.31
0.40
0.40
0.40
1.95
4.66
3.48
2.25
4.31
6.55
25.94
4.31
2.28
67
264.6
Shares (diluted)M
347.1
365.9
355.7
359.5
375.4
401.8
387.8
427.7
475.7
516.5
255.3
6.59%
3.83%
50
19.34
Buyback yield%
5.28
7.98
9.06
7.68
7.02
5.18
2.69
0.40
0.40
0.40
2.30
0.40
5.23
78
1.455
D/E ratiox
0.645
0.689
0.628
0.626
0.546
0.585
0.586
0.631
0.642
0.593
1.605
0.593
0.627
20
74.95
Enterprise value₹B
65.03
75.99
89.53
97.90
103.2
120.0
113.9
130.8
127.0
147.2
35.32
7.34%
8.84%
28
49.63
LT debt₹B
78.36
74.53
63.14
67.74
63.93
60.86
56.25
53.72
56.64
57.45
83.36
(2.12%)
(2.49%)
66
Revenue
₹100.6B
5.25%
1.00×
Cost of revenue
₹65.93B
5.25%
1.00×
Operating expenses
₹19.19B
4.51%
0.93×
Property and equipment
18.05%