108.1
Revenue₹B
89.55
95.78
103.5
109.7
117.7
125.7
132.9
140.3
153.1
161.9
114.1
6.58%
6.82%
23
5.73
Revenue growth%
11.31
10.14
7.77
8.56
9.97
9.43
12.04
10.06
10.77
12.11
13.36
10.77
10.10
23
8.03
Gross margin%
26.68
25.59
27.67
30.02
29.59
29.42
29.65
32.25
35.21
37.60
21.11
32.25
29.62
89
18.01
Operating margin%
3.35
5.90
8.01
9.79
9.67
7.53
8.23
6.33
3.46
6.40
13.39
6.40
6.97
71
19.59
Net margin%
22.61
22.41
23.01
22.74
21.86
24.26
22.81
25.29
23.35
25.76
13.08
24.26
22.91
81
24.02
P/E ratio (avg)x
22.93
23.64
26.52
29.66
34.92
39.71
46.44
48.28
50.93
58.01
31.53
48.28
37.32
57
23.86
EV/EBITx
34.02
35.60
37.29
33.50
35.65
33.30
28.72
26.91
26.06
26.13
17.59
26.91
33.40
50
17.04
FCF yield (avg)%
33.06
30.29
31.49
33.01
32.02
31.13
31.59
29.10
26.41
26.70
7.57
29.10
31.31
17
23.15
FCF margin%
28.19
25.73
25.51
23.47
22.46
22.98
21.63
23.86
25.37
25.72
5.89
23.86
24.62
83
1.514
FCF / Net incomex
0.549
0.495
0.488
0.518
0.504
0.501
0.487
0.491
0.460
0.512
1.285
0.491
0.498
71
24.49
ROIC%
6.38
5.49
5.60
6.53
8.07
9.60
7.01
6.66
5.65
6.71
13.43
6.71
6.59
53
6.89
Return on equity%
18.92
21.17
18.21
15.61
14.32
14.68
14.85
16.47
18.39
17.61
13.14
16.47
17.04
65
16.70
Return on assets%
11.96
14.30
15.36
16.17
15.30
13.65
12.22
13.85
12.08
13.15
27.94
13.15
13.75
29
472.48
EPS₹
560.58
661.26
772.99
843.16
806.27
819.67
809.59
790.21
903.23
890.43
509.74
2.01%
4.51%
—
21.88
EPS growth%
18.10
18.25
17.28
16.18
13.71
10.77
12.03
11.39
9.13
11.47
5.60
11.39
12.87
62
425.74
Bookvalue per sh₹
190.06
210.39
249.28
292.03
321.23
332.32
370.55
422.73
499.56
501.89
338.36
9.33%
11.28%
—
532.02
FCF per share₹
242.06
226.72
253.68
260.26
255.36
283.90
285.39
255.05
259.49
271.06
464.20
1.20%
0.12%
—
540.77
Dividend per sh₹
537.88
560.84
525.95
528.26
505.24
467.12
511.34
465.43
410.86
418.93
213.37
(3.68%)
(1.46%)
—
21.50
Div yield (avg)%
13.51
14.59
12.41
13.98
12.76
15.26
16.07
16.86
13.94
12.68
22.33
15.26
13.96
47
28.00
Payout ratio%
0.40
2.77
1.85
2.34
5.31
4.56
6.73
8.48
6.85
8.68
10.57
6.85
4.93
75
184.9
Shares (diluted)M
200.9
194.2
216.8
216.5
231.8
219.9
242.8
265.7
279.4
317.2
192.0
6.47%
4.97%
40
9.43
Buyback yield%
2.08
0.40
0.40
3.28
1.08
3.40
2.55
0.40
2.69
2.29
10.95
2.55
2.18
23
0.112
D/E ratiox
0.831
0.763
0.828
0.894
0.834
0.894
0.850
0.778
0.809
0.851
1.082
0.850
0.833
64
64.94
Enterprise value₹B
175.7
169.7
179.8
195.0
212.4
220.1
216.0
217.6
228.4
241.7
56.58
2.62%
3.51%
22
129.4
LT debt₹B
151.1
169.4
173.7
186.9
220.6
242.1
260.8
297.5
347.9
406.9
127.5
13.03%
10.79%
14
Revenue
₹161.9B
6.82%
1.00×
Cost of revenue
₹71.08B
6.30%
0.95×
Operating expenses
₹34.69B
7.41%
1.06×
Cash and investments
15.46%
Spread over hurdle
81.60%