27.41
Revenue₹B
19.80
21.01
22.43
24.73
26.53
28.41
30.50
33.30
35.80
38.67
29.79
7.83%
7.98%
30
17.91
Revenue growth%
10.49
8.59
7.77
8.01
7.12
7.32
10.29
9.23
8.28
7.60
23.51
8.28
8.15
89
16.19
Gross margin%
7.28
4.65
2.60
0.40
0.40
0.57
2.02
1.76
3.05
5.50
21.13
2.02
2.31
5
25.33
Operating margin%
0.40
1.77
2.58
3.11
4.11
5.32
4.20
4.85
3.63
6.23
12.88
4.85
3.87
53
21.79
Net margin%
9.88
8.45
9.06
9.36
7.07
8.21
9.32
11.89
12.36
9.97
13.23
9.97
9.34
46
8.068
P/E ratio (avg)x
42.13
37.70
39.77
41.39
41.82
39.81
43.14
39.82
36.34
36.00
7.441
39.81
39.81
33
15.19
EV/EBITx
23.99
25.99
23.74
24.34
23.42
23.71
22.63
22.04
21.60
22.08
22.88
22.08
23.56
77
25.23
FCF yield (avg)%
3.37
4.83
6.33
8.76
9.58
9.66
7.98
9.91
11.88
10.91
13.48
9.91
9.17
50
12.56
FCF margin%
0.40
2.49
4.43
5.77
3.10
1.14
0.40
0.40
0.66
2.68
24.79
0.66
1.82
58
0.687
FCF / Net incomex
1.214
1.183
1.309
1.422
1.459
1.492
1.645
1.924
2.170
2.572
0.578
1.924
1.475
19
12.95
ROIC%
10.25
9.70
11.79
11.38
11.44
13.94
11.80
9.65
9.32
9.86
4.67
9.86
10.81
65
25.96
Return on equity%
22.58
21.17
20.50
21.37
20.68
23.62
25.09
23.46
23.00
21.37
19.34
23.46
21.97
12
10.34
Return on assets%
11.93
13.34
11.92
9.64
6.64
6.11
4.67
1.99
3.25
4.70
8.00
4.67
6.38
79
67.05
EPS₹
259.68
283.17
329.72
351.02
414.81
424.81
430.60
507.53
525.04
575.48
72.71
6.77%
8.75%
—
17.38
EPS growth%
10.28
8.75
6.78
8.57
7.05
8.31
7.57
9.96
11.68
10.73
22.50
9.96
8.66
77
47.27
Bookvalue per sh₹
311.89
341.34
364.10
410.53
427.08
423.43
433.35
446.34
495.37
498.24
201.01
3.13%
5.02%
—
179.15
FCF per share₹
57.72
63.80
66.76
74.52
69.99
71.70
68.00
64.82
68.47
72.88
37.83
0.81%
2.60%
—
82.90
Dividend per sh₹
250.07
262.58
295.66
300.78
309.48
296.87
282.52
277.49
322.07
330.49
218.99
1.32%
2.68%
—
25.79
Div yield (avg)%
3.81
5.46
7.82
9.38
11.21
12.38
11.28
10.92
11.97
11.37
2.08
11.37
11.07
16
10.39
Payout ratio%
1.76
0.40
0.40
0.59
0.40
2.73
3.95
2.32
3.33
1.50
19.87
2.73
1.63
67
89.53
Shares (diluted)M
121.9
142.5
162.1
159.2
178.0
187.7
188.2
213.9
232.0
260.5
94.28
7.92%
8.82%
13
23.48
Buyback yield%
34.86
37.86
36.83
39.51
39.09
37.74
39.33
41.44
43.01
41.69
20.34
41.44
39.21
19
0.110
D/E ratiox
2.884
3.128
3.574
4.263
4.826
5.247
6.027
6.239
6.011
5.924
1.758
6.011
5.037
33
29.49
Enterprise value₹B
2.439
2.418
2.457
2.614
2.417
2.577
2.758
2.838
3.020
2.591
7.025
1.40%
(0.77%)
91
17.94
LT debt₹B
3.460
3.423
3.607
3.433
3.565
4.030
4.604
4.580
4.916
4.748
14.21
5.90%
3.70%
31
Revenue
₹38.67B
7.98%
1.00×
Cost of revenue
₹26.86B
7.90%
0.99×
Operating expenses
₹4.310B
7.63%
0.97×
Property and equipment
17.06%
Spread over hurdle
36.32%