50.61
Revenue₹B
65.18
70.20
74.51
80.92
84.98
90.26
95.30
102.4
111.1
118.6
55.26
6.90%
6.77%
80
18.66
Revenue growth%
19.49
17.17
15.68
17.00
16.95
14.62
15.77
18.35
16.88
16.62
25.47
16.62
16.91
69
22.18
Gross margin%
11.18
9.24
8.88
9.50
8.15
10.28
11.28
12.43
14.53
12.40
5.72
12.40
10.73
15
24.49
Operating margin%
24.54
25.71
24.98
26.37
27.59
27.96
30.24
29.10
29.12
30.89
26.69
29.12
27.77
9
11.63
Net margin%
3.94
1.66
1.75
0.40
0.40
0.49
0.40
0.81
0.40
0.79
12.83
0.49
0.64
64
24.93
P/E ratio (avg)x
10.25
10.68
10.77
11.42
10.71
9.201
9.813
9.912
9.073
7.678
32.25
9.201
10.08
24
35.71
EV/EBITx
19.60
19.39
18.04
17.75
16.53
18.03
16.33
15.06
15.53
17.04
6.392
16.33
17.40
38
11.08
FCF yield (avg)%
12.63
13.77
15.96
17.73
17.93
14.95
13.07
15.92
13.76
16.22
26.55
14.95
15.43
68
27.30
FCF margin%
8.45
9.79
9.89
6.94
4.11
6.90
6.92
4.60
4.15
6.53
12.75
6.53
6.91
68
1.358
FCF / Net incomex
1.531
1.475
1.648
1.825
1.813
1.769
1.997
1.886
2.129
2.101
0.959
1.997
1.819
71
29.53
ROIC%
24.34
25.00
26.16
28.37
27.43
25.16
23.15
23.82
25.43
26.64
27.18
25.16
25.30
26
2.90
Return on equity%
17.55
16.77
17.88
20.06
22.31
24.98
24.44
23.51
22.15
20.22
2.73
23.51
21.18
34
16.32
Return on assets%
21.45
24.39
26.95
26.36
26.47
28.40
27.19
25.69
28.26
29.48
5.56
28.26
26.71
44
386.06
EPS₹
173.44
189.33
186.24
206.82
198.37
215.87
197.51
185.99
202.01
205.27
424.96
0.69%
2.58%
—
8.77
EPS growth%
19.19
21.61
24.53
27.00
29.06
28.65
26.90
24.45
26.68
25.73
5.10
26.68
26.21
86
770.29
Bookvalue per sh₹
1,570
1,830
2,084
1,992
2,107
2,225
2,544
3,014
3,098
3,207
478.73
8.76%
8.07%
—
401.31
FCF per share₹
883.75
822.52
752.77
859.01
888.24
890.09
920.00
1,043
1,187
1,203
789.02
6.25%
3.41%
—
578.57
Dividend per sh₹
1,829
2,127
2,404
2,779
2,832
2,842
2,849
3,163
3,024
3,484
615.71
4.23%
7.19%
—
29.75
Div yield (avg)%
7.31
8.29
9.30
11.06
8.56
6.06
4.00
5.15
3.68
2.79
9.06
4.00
6.68
23
11.27
Payout ratio%
25.59
24.99
27.55
27.09
28.15
25.79
25.34
23.60
21.48
19.53
25.92
23.60
25.47
26
25.51
Shares (diluted)M
24.41
27.21
27.73
30.65
30.23
28.36
32.01
31.15
34.67
38.30
25.97
4.85%
3.41%
37
17.89
Buyback yield%
0.64
0.84
2.73
1.02
2.00
1.18
2.31
3.41
2.99
2.20
8.46
2.31
2.10
49
1.553
D/E ratiox
1.579
1.718
1.585
1.611
1.666
1.652
1.868
1.733
1.772
1.852
1.331
1.772
1.692
63
45.12
Enterprise value₹B
21.17
20.23
22.04
22.34
25.35
29.60
33.78
38.74
38.15
38.95
61.37
8.97%
7.80%
58
48.97
LT debt₹B
78.76
84.08
87.39
85.88
95.08
87.10
94.24
92.31
94.75
84.38
92.84
(2.36%)
1.03%
12
Revenue
₹118.6B
6.77%
1.00×
Cost of revenue
₹75.93B
6.85%
1.01×
Operating expenses
₹26.00B
6.49%
0.97×
Property and equipment
15.59%
Spread over hurdle
12.75%