108.0
Revenue₹B
101.4
107.1
107.9
110.1
115.0
117.9
122.6
127.9
131.9
137.4
119.0
3.63%
3.33%
13
17.01
Revenue growth%
26.72
25.89
28.18
25.75
24.05
26.25
29.06
29.54
30.29
29.24
18.48
29.24
27.45
18
16.65
Gross margin%
12.33
12.53
13.14
13.05
13.92
14.90
13.00
10.75
11.40
11.43
24.66
11.43
12.76
27
22.33
Operating margin%
30.04
29.26
31.17
29.48
29.06
30.01
32.35
30.30
29.13
29.36
8.28
30.01
29.75
52
21.42
Net margin%
6.02
4.52
1.88
1.55
2.07
3.88
2.31
1.75
3.60
2.96
24.17
2.96
2.64
58
21.37
P/E ratio (avg)x
11.39
10.82
9.959
9.974
9.116
8.504
8.019
6.942
6.773
6.757
34.48
6.942
8.810
88
29.11
EV/EBITx
21.89
23.05
27.58
30.35
29.72
32.00
36.57
41.14
41.84
49.42
26.80
41.14
31.17
89
10.86
FCF yield (avg)%
31.18
29.75
29.75
31.89
32.91
35.27
33.99
32.62
33.59
31.15
21.53
33.59
32.26
88
20.77
FCF margin%
19.12
20.84
18.02
16.26
18.97
17.74
20.22
22.79
23.29
21.66
27.96
21.66
19.67
84
0.803
FCF / Net incomex
0.511
0.481
0.490
0.495
0.426
0.434
0.392
0.349
0.376
0.407
0.261
0.392
0.430
72
12.71
ROIC%
8.84
10.56
9.20
10.83
11.19
11.50
11.42
13.93
11.07
8.11
21.81
11.42
10.95
77
25.53
Return on equity%
20.54
20.20
21.93
24.26
24.05
21.33
24.24
26.56
24.85
22.23
13.33
24.24
23.14
43
3.08
Return on assets%
10.39
12.95
13.23
14.72
16.53
18.01
16.47
14.38
15.39
16.31
16.75
16.31
15.06
82
232.08
EPS₹
292.32
301.09
329.74
323.04
320.05
368.27
429.94
496.25
505.54
609.67
250.56
13.76%
8.53%
—
11.47
EPS growth%
14.37
16.24
14.95
13.98
15.48
16.08
14.07
11.63
14.52
15.16
24.85
14.52
14.73
75
355.52
Bookvalue per sh₹
537.59
562.21
592.41
690.92
733.37
808.49
877.20
881.98
884.73
985.22
322.08
6.08%
7.99%
—
268.30
FCF per share₹
122.31
129.44
136.54
135.30
152.23
152.87
158.83
158.22
165.76
163.94
370.35
1.49%
2.84%
—
330.44
Dividend per sh₹
601.85
643.81
745.28
888.69
907.01
890.04
944.61
987.16
1,180
1,175
374.07
5.31%
6.93%
—
2.08
Div yield (avg)%
24.68
22.34
24.65
22.76
20.89
20.98
20.14
19.53
20.46
18.58
13.18
20.14
20.93
77
5.37
Payout ratio%
30.41
31.08
28.45
28.13
26.24
24.35
27.04
28.53
27.68
28.15
23.70
27.68
28.14
57
116.1
Shares (diluted)M
82.70
79.52
83.08
74.56
65.45
59.06
62.04
54.70
55.63
53.02
118.7
(4.12%)
(5.45%)
8
25.36
Buyback yield%
7.88
8.80
7.08
5.59
7.73
4.73
5.71
6.51
6.23
6.53
17.27
6.23
6.52
87
1.040
D/E ratiox
1.538
1.542
1.545
1.719
1.714
1.656
1.554
1.679
1.742
1.720
1.126
1.679
1.667
6
40.16
Enterprise value₹B
153.2
157.5
165.1
189.1
191.2
190.9
224.6
244.6
247.1
295.5
50.30
9.09%
8.34%
29
49.76
LT debt₹B
70.53
78.45
80.87
86.12
91.84
103.1
123.7
122.0
123.4
140.4
59.21
8.86%
7.84%
93
Revenue
₹137.4B
3.33%
1.00×
Cost of revenue
₹96.18B
3.33%
1.00×
Operating expenses
₹28.96B
3.14%
0.98×
Property and equipment
22.44%
Spread over hurdle
(6.47%)