18.78
Revenue₹B
19.01
19.94
21.02
22.01
22.39
23.28
24.80
25.36
26.54
27.50
19.42
4.20%
4.21%
24
21.86
Revenue growth%
20.68
20.37
23.12
21.91
21.08
23.95
21.48
22.45
21.78
21.94
25.78
21.94
21.85
94
14.14
Gross margin%
22.71
22.41
19.72
19.26
16.37
13.84
15.09
12.21
13.98
11.08
2.75
13.84
15.73
95
13.25
Operating margin%
5.91
8.05
5.36
7.79
5.69
8.28
10.19
7.30
7.63
5.38
13.60
7.63
7.46
82
22.22
Net margin%
31.42
31.78
34.46
35.44
35.57
36.93
35.71
36.10
36.25
39.01
24.61
36.25
35.64
47
28.76
P/E ratio (avg)x
30.79
33.06
34.68
39.17
37.71
43.89
48.62
48.40
48.98
56.67
15.64
48.62
41.53
46
34.38
EV/EBITx
37.50
38.78
42.83
44.53
50.21
49.44
51.34
52.02
50.66
49.82
27.27
50.66
49.63
15
13.55
FCF yield (avg)%
30.16
28.97
31.95
31.81
30.20
31.40
28.99
31.50
30.19
28.51
18.40
30.19
30.20
84
6.57
FCF margin%
6.73
4.25
1.29
2.91
2.35
3.39
2.63
2.81
2.09
2.96
3.49
2.81
2.86
6
1.145
FCF / Net incomex
0.358
0.314
0.319
0.275
0.236
0.245
0.243
0.244
0.245
0.215
0.284
0.244
0.245
69
16.30
ROIC%
19.60
20.67
19.28
18.02
15.88
14.73
14.26
17.11
17.08
14.12
28.30
14.73
17.10
78
11.25
Return on equity%
28.74
27.28
29.72
27.84
26.04
26.59
26.51
23.51
24.37
27.17
24.16
26.51
26.88
61
13.02
Return on assets%
20.48
20.33
21.53
21.97
20.12
22.24
19.67
17.90
17.00
19.47
10.77
19.47
20.23
68
69.80
EPS₹
332.77
345.89
363.49
345.34
331.61
377.90
377.41
392.05
427.77
487.51
74.78
8.01%
3.80%
—
6.62
EPS growth%
27.57
25.87
27.74
29.99
28.81
26.50
26.02
25.63
26.45
29.01
24.26
26.45
27.04
16
40.03
Bookvalue per sh₹
299.65
333.26
323.93
372.36
376.01
376.25
370.03
411.10
440.09
428.24
226.33
2.64%
4.07%
—
120.93
FCF per share₹
142.58
138.84
155.10
152.66
169.29
164.66
187.94
213.43
233.43
252.57
129.85
8.33%
6.50%
—
139.64
Dividend per sh₹
240.29
245.27
271.35
269.71
269.76
303.98
359.99
356.87
395.65
451.09
111.63
10.83%
6.29%
—
26.03
Div yield (avg)%
15.70
15.19
13.65
11.22
13.92
15.60
18.28
19.50
20.58
21.78
28.81
19.50
15.65
55
14.12
Payout ratio%
21.18
23.16
24.29
22.80
23.73
23.95
25.82
26.25
29.08
29.88
9.75
26.25
24.12
70
60.99
Shares (diluted)M
66.89
75.55
77.58
87.44
95.52
103.4
104.7
106.1
118.4
124.3
60.19
5.41%
7.42%
71
21.48
Buyback yield%
2.25
2.97
5.34
8.22
6.09
5.05
5.37
6.21
5.79
3.95
3.41
5.37
5.35
68
1.148
D/E ratiox
1.114
1.266
1.285
1.488
1.451
1.671
1.713
1.843
2.167
2.292
0.125
1.843
1.579
76
14.49
Enterprise value₹B
2.314
2.100
2.021
1.726
1.744
1.707
1.804
1.774
1.647
1.587
25.34
(1.87%)
(2.91%)
78
29.94
LT debt₹B
21.02
19.58
22.25
24.65
24.84
24.40
25.33
28.13
30.80
32.68
8.218
5.64%
5.02%
83
Revenue
₹27.50B
4.21%
1.00×
Cost of revenue
₹17.84B
4.11%
0.99×
Operating expenses
₹6.317B
4.11%
0.99×
Goodwill & intangibles
19.77%
Property and equipment
18.69%
Spread over hurdle
(7.32%)