64.61
Revenue₹B
67.71
69.00
71.04
74.76
78.04
80.35
85.28
87.61
92.22
94.07
71.99
3.81%
3.84%
76
26.16
Revenue growth%
17.75
19.04
19.30
20.95
21.58
23.73
23.76
23.81
24.24
21.90
21.06
23.76
21.74
51
11.19
Gross margin%
17.17
19.40
20.31
20.45
17.73
19.39
21.86
20.57
18.84
17.88
28.13
19.39
19.39
11
15.10
Operating margin%
13.02
10.86
13.43
14.61
14.62
11.93
10.49
10.86
11.15
8.24
28.41
10.86
11.54
43
28.24
Net margin%
8.49
8.37
9.98
11.52
11.35
11.67
14.38
14.15
11.52
10.38
26.95
11.67
11.43
15
6.523
P/E ratio (avg)x
11.36
11.59
11.08
10.50
10.00
9.609
10.75
9.951
10.54
11.52
11.14
10.54
10.64
83
37.29
EV/EBITx
14.97
13.12
14.31
13.82
13.72
14.47
14.85
13.04
13.85
14.79
28.68
14.47
14.08
51
5.28
FCF yield (avg)%
19.38
17.52
14.88
12.29
12.67
13.76
14.19
14.28
16.69
15.82
12.44
14.28
14.58
58
7.37
FCF margin%
17.54
18.89
17.95
16.66
14.83
16.08
14.66
16.12
15.40
12.60
15.34
15.40
16.10
83
1.360
FCF / Net incomex
1.903
2.121
2.135
2.229
2.309
2.346
2.746
3.001
3.314
3.523
0.471
3.001
2.327
33
20.44
ROIC%
17.33
18.52
20.05
18.05
17.13
19.14
18.33
18.84
21.28
19.51
9.23
19.14
18.68
53
25.94
Return on equity%
32.65
34.27
33.57
34.21
33.49
30.55
28.79
26.63
29.61
29.17
8.12
29.17
31.60
85
18.32
Return on assets%
10.14
12.28
14.80
16.27
13.92
11.72
10.44
9.05
8.51
8.81
7.86
9.05
11.08
39
25.73
EPS₹
61.53
64.74
61.04
59.21
56.71
55.94
58.58
65.33
61.26
67.05
27.87
3.40%
0.75%
—
26.81
EPS growth%
0.40
2.82
5.24
7.26
4.75
2.10
0.84
0.40
0.52
0.40
29.18
0.52
1.47
68
17.09
Bookvalue per sh₹
11.51
12.31
12.84
13.54
14.11
14.01
14.85
15.50
15.48
18.11
22.99
5.13%
4.34%
—
7.11
FCF per share₹
31.03
33.93
35.33
38.88
40.94
42.42
41.15
42.50
41.51
42.74
22.95
0.86%
3.23%
—
23.41
Dividend per sh₹
11.32
10.79
10.17
9.58
8.77
7.70
8.10
8.17
7.68
6.51
17.71
(5.78%)
(5.15%)
—
10.34
Div yield (avg)%
33.43
34.06
34.19
33.22
35.72
35.89
36.25
37.02
35.11
36.59
21.59
36.25
35.42
81
20.33
Payout ratio%
7.27
9.64
8.09
6.52
4.97
5.83
8.34
6.03
5.18
6.04
13.56
6.03
6.28
76
0.920
Shares (diluted)B
1.284
1.300
1.405
1.530
1.843
2.158
2.187
2.151
2.489
2.779
0.948
8.56%
9.20%
91
25.11
Buyback yield%
11.77
8.96
11.02
10.61
12.42
13.45
11.55
13.95
14.00
12.05
12.36
13.45
11.91
35
1.267
D/E ratiox
1.229
1.067
1.021
1.041
1.084
1.157
1.151
1.055
1.039
1.096
1.051
1.096
1.076
37
43.28
Enterprise value₹B
148.7
161.8
175.3
183.2
214.1
243.5
274.7
274.9
275.5
298.8
60.99
6.89%
8.96%
15
46.45
LT debt₹B
56.63
57.53
61.34
57.74
63.70
67.79
72.67
73.78
75.92
80.32
70.08
4.74%
4.50%
8
Revenue
₹94.07B
3.84%
1.00×
Cost of revenue
₹65.85B
3.84%
1.00×
Operating expenses
₹16.09B
3.41%
0.96×
Goodwill & intangibles
17.55%
Property and equipment
16.88%