24.88
Revenue₹B
40.13
43.29
47.26
51.09
55.25
60.04
65.46
68.89
72.30
78.63
25.83
7.31%
7.58%
43
21.94
Revenue growth%
0.40
0.40
0.82
0.56
0.40
2.09
0.46
3.14
4.18
1.55
17.93
2.09
0.69
60
11.05
Gross margin%
22.99
24.39
26.94
25.28
26.19
26.47
27.77
27.87
25.46
26.60
18.08
26.60
26.33
77
16.03
Operating margin%
2.08
4.43
4.45
4.08
6.43
5.25
3.82
3.52
1.20
1.22
8.42
3.52
3.95
19
29.16
Net margin%
6.63
6.95
7.80
5.23
8.12
9.47
7.31
6.13
6.79
5.16
11.58
6.79
6.87
60
12.19
P/E ratio (avg)x
8.523
9.969
9.830
11.31
13.33
14.22
15.07
16.47
18.30
18.51
11.03
16.47
13.78
47
21.43
EV/EBITx
5.915
5.926
6.534
6.189
6.793
6.120
6.379
6.967
7.119
7.212
37.17
6.967
6.456
27
5.67
FCF yield (avg)%
28.51
31.19
30.68
33.59
36.31
34.07
34.40
35.79
38.64
38.10
4.66
35.79
34.24
86
10.76
FCF margin%
22.92
21.82
20.15
17.51
16.56
18.21
18.63
19.96
20.44
21.98
4.03
19.96
20.05
13
0.179
FCF / Net incomex
0.684
0.674
0.735
0.862
0.916
0.970
1.139
1.234
1.385
1.627
1.422
1.234
0.943
59
21.60
ROIC%
13.46
15.74
16.06
17.61
19.30
17.42
15.75
13.45
13.30
14.53
23.80
14.53
15.74
88
29.80
Return on equity%
10.52
10.40
8.17
9.76
12.00
12.73
11.89
8.90
8.40
9.69
23.31
9.69
10.08
47
17.52
Return on assets%
24.68
25.79
26.39
24.16
24.85
25.61
27.89
27.30
25.12
22.99
14.76
25.61
25.37
42
226.79
EPS₹
117.15
121.87
137.27
154.07
148.79
136.91
146.83
147.20
133.04
137.85
232.76
(1.52%)
1.14%
—
18.96
EPS growth%
2.61
3.42
5.39
2.49
0.40
0.40
0.40
0.40
3.02
5.59
7.94
0.40
2.55
23
238.61
Bookvalue per sh₹
174.40
162.88
141.20
134.33
135.27
138.92
149.39
159.70
167.68
162.98
160.99
3.80%
(2.07%)
—
184.15
FCF per share₹
47.61
47.46
48.20
49.92
56.23
61.07
57.66
60.02
55.96
61.07
69.11
1.67%
1.87%
—
36.13
Dividend per sh₹
201.86
212.75
231.30
254.14
264.47
291.99
305.77
313.81
334.92
339.55
104.26
5.13%
5.85%
—
5.92
Div yield (avg)%
13.80
15.77
17.70
16.67
18.86
16.53
14.63
16.42
15.41
13.87
29.59
15.41
16.10
75
23.35
Payout ratio%
26.77
24.12
26.44
27.63
29.25
29.31
26.49
24.96
25.96
26.82
26.45
26.49
26.63
64
189.0
Shares (diluted)M
252.0
257.9
259.5
265.6
284.8
278.7
306.9
327.3
339.4
402.9
189.7
7.18%
6.40%
76
22.31
Buyback yield%
21.23
21.65
22.79
21.74
22.34
23.58
21.53
20.82
22.68
25.26
17.08
22.68
22.04
12
1.478
D/E ratiox
0.271
0.271
0.321
0.325
0.313
0.363
0.379
0.410
0.405
0.462
0.807
0.405
0.344
14
17.91
Enterprise value₹B
82.85
85.97
87.09
89.54
95.98
97.14
85.82
92.93
101.4
100.5
7.379
0.92%
2.44%
46
52.74
LT debt₹B
35.20
32.58
35.34
38.35
39.28
42.06
39.43
44.20
43.35
45.87
15.51
3.15%
3.74%
25
Revenue
₹78.63B
7.58%
1.00×
Cost of revenue
₹53.40B
7.51%
0.99×
Operating expenses
₹17.18B
7.79%
1.02×
Cash and investments
19.47%
Property and equipment
17.30%
Spread over hurdle
(4.20%)