194.6
Revenue₹B
314.2
319.8
322.7
336.1
352.6
359.6
361.4
364.8
375.5
380.3
209.0
1.52%
2.38%
28
16.31
Revenue growth%
26.59
25.04
24.82
25.62
26.98
27.82
28.30
30.25
30.61
28.38
12.94
28.38
27.40
36
13.79
Gross margin%
25.66
27.76
27.96
28.90
26.34
28.58
26.49
24.78
26.55
26.58
13.07
26.55
26.57
9
26.97
Operating margin%
28.93
31.76
32.16
30.78
28.72
26.84
28.20
28.24
27.59
28.16
25.65
28.16
28.48
90
25.84
Net margin%
23.82
24.79
26.35
25.30
27.19
25.91
27.82
29.53
31.97
34.97
14.62
29.53
26.77
45
36.29
P/E ratio (avg)x
33.30
38.85
38.35
36.37
38.96
39.42
43.16
45.11
45.16
46.66
6.269
45.11
39.19
86
24.31
EV/EBITx
9.852
11.30
12.71
12.47
14.39
16.85
19.72
21.71
22.25
25.51
21.88
21.71
15.62
83
13.20
FCF yield (avg)%
10.11
9.50
11.82
9.17
6.20
3.22
1.28
3.33
1.42
0.40
15.42
1.42
4.77
63
18.28
FCF margin%
23.63
25.33
28.24
29.27
29.43
29.92
26.97
26.16
28.88
27.78
3.62
27.78
28.01
77
0.329
FCF / Net incomex
2.152
2.406
2.681
2.602
2.734
2.642
2.619
2.774
2.912
3.275
0.441
2.774
2.662
38
11.07
ROIC%
10.41
8.28
6.84
8.18
7.03
7.48
8.24
8.78
6.70
8.82
3.84
8.24
8.21
73
25.44
Return on equity%
24.13
25.51
26.81
25.72
27.72
29.01
31.61
34.58
34.13
34.60
22.94
34.13
28.37
80
4.53
Return on assets%
15.71
17.28
15.90
17.70
19.91
19.84
18.15
18.11
15.25
15.14
27.36
18.11
17.49
85
1,624
EPS₹
1,950
1,913
2,219
2,385
2,572
2,632
2,667
3,051
3,108
3,067
1,678
3.58%
6.47%
—
20.12
EPS growth%
23.24
21.48
23.25
20.72
17.75
18.04
17.39
17.67
17.94
15.26
18.45
17.67
17.99
62
961.53
Bookvalue per sh₹
1,106
1,164
1,359
1,398
1,473
1,636
1,753
1,760
1,908
2,067
1,317
7.02%
6.25%
—
1,665
FCF per share₹
650.93
553.52
545.54
478.49
458.49
407.48
376.81
393.07
398.80
433.01
730.12
(1.14%)
(4.37%)
—
1,068
Dividend per sh₹
1,016
999.03
908.80
820.52
873.30
810.25
872.26
834.03
737.72
710.27
1,615
(4.05%)
(2.60%)
—
23.71
Div yield (avg)%
7.97
9.56
9.10
10.36
10.21
8.74
8.92
11.80
10.11
10.10
4.73
10.10
9.83
14
21.68
Payout ratio%
26.03
28.56
29.87
28.00
25.54
25.56
24.38
24.08
21.10
22.56
12.56
24.08
25.55
68
269.6
Shares (diluted)M
169.4
148.2
156.7
137.5
126.4
121.1
110.1
100.6
103.8
92.26
268.9
(6.11%)
(7.16%)
79
15.66
Buyback yield%
21.30
22.65
21.29
23.51
21.80
21.41
20.24
18.28
16.12
17.85
13.59
18.28
21.30
77
1.489
D/E ratiox
0.206
0.239
0.224
0.250
0.257
0.255
0.256
0.269
0.280
0.295
0.419
0.269
0.256
37
282.2
Enterprise value₹B
470.7
550.9
588.3
686.4
828.2
810.3
843.5
923.2
1,051
1,174
86.80
7.22%
9.42%
38
53.27
LT debt₹B
255.6
258.4
277.9
302.4
312.2
307.5
303.8
298.5
272.9
270.2
206.2
(2.84%)
(0.23%)
91
Revenue
₹380.3B
2.38%
1.00×
Cost of revenue
₹242.9B
2.33%
0.99×
Operating expenses
₹59.29B
2.19%
0.98×
Property and equipment
14.77%
Spread over hurdle
(0.24%)