86.44
Revenue₹B
66.74
71.46
75.16
77.81
84.05
88.29
93.87
99.85
103.9
111.9
93.43
5.90%
6.07%
73
10.75
Revenue growth%
33.41
30.96
31.78
32.11
33.15
35.15
37.58
38.97
39.61
40.14
15.01
38.97
34.28
43
19.16
Gross margin%
8.62
7.92
5.21
6.71
4.54
6.03
4.55
5.58
2.60
4.03
9.88
4.55
5.40
9
7.95
Operating margin%
19.22
20.14
17.21
16.73
18.33
15.97
17.61
14.91
16.67
16.49
7.38
16.49
16.97
31
8.89
Net margin%
18.30
16.15
15.94
14.95
16.26
16.16
16.01
15.66
16.88
19.53
5.47
16.16
16.15
89
14.32
P/E ratio (avg)x
27.89
28.85
28.25
26.33
26.10
28.78
29.25
30.51
31.55
32.38
13.08
30.51
28.82
24
23.30
EV/EBITx
21.46
21.63
21.02
20.78
22.82
24.09
24.68
26.63
30.22
32.05
37.59
26.63
23.45
78
15.11
FCF yield (avg)%
30.69
29.63
28.97
28.12
27.78
29.24
31.23
30.89
33.64
36.54
22.75
31.23
30.16
59
20.06
FCF margin%
0.40
0.40
0.40
0.40
0.40
0.40
1.22
1.70
0.40
0.40
29.67
0.40
0.40
80
0.385
FCF / Net incomex
0.884
0.820
0.830
0.799
0.755
0.666
0.724
0.690
0.754
0.678
1.548
0.690
0.754
6
3.69
ROIC%
24.91
26.58
23.59
24.19
22.54
22.12
20.62
18.59
18.88
18.03
25.47
18.88
22.33
81
17.94
Return on equity%
17.39
20.28
19.18
17.70
19.86
21.21
23.74
23.31
22.44
21.80
22.98
22.44
20.75
23
29.97
Return on assets%
8.89
10.91
10.73
8.17
7.98
6.25
5.00
4.44
2.77
4.85
3.20
4.85
7.11
77
294.75
EPS₹
162.10
187.44
194.98
202.97
213.77
232.21
273.04
291.10
315.09
369.68
302.51
11.58%
9.30%
—
11.96
EPS growth%
15.28
13.20
11.17
13.35
10.46
12.19
14.69
16.06
17.95
17.29
11.39
16.06
14.02
24
414.14
Bookvalue per sh₹
655.49
718.90
691.85
668.64
731.40
704.92
662.35
683.74
730.65
773.67
255.61
1.13%
2.23%
—
476.23
FCF per share₹
233.39
217.74
245.27
278.97
279.86
300.35
280.61
308.38
341.21
375.28
118.81
6.04%
4.16%
—
352.10
Dividend per sh₹
145.23
143.26
139.88
148.16
159.04
182.07
214.46
207.26
225.32
220.24
294.42
6.73%
5.82%
—
18.13
Div yield (avg)%
19.64
17.92
16.32
19.24
21.75
18.86
16.04
17.16
18.96
17.28
23.55
17.28
18.39
61
22.85
Payout ratio%
25.78
24.75
27.21
27.36
24.92
27.05
26.63
25.33
25.32
26.85
11.03
26.63
26.21
91
141.1
Shares (diluted)M
129.2
118.6
109.6
109.8
123.0
123.5
136.4
130.9
137.1
131.5
137.5
1.35%
(0.32%)
38
8.48
Buyback yield%
29.89
30.53
32.67
33.96
34.11
32.14
30.95
30.03
32.10
34.87
19.05
32.10
32.12
8
1.584
D/E ratiox
0.743
0.778
0.840
0.876
0.896
0.963
1.088
1.098
1.168
1.128
0.508
1.098
0.930
48
84.61
Enterprise value₹B
43.03
42.81
40.70
44.13
45.37
53.12
59.86
63.82
62.90
67.94
65.54
8.41%
5.34%
44
75.60
LT debt₹B
112.9
132.9
147.9
171.5
170.3
188.7
223.9
230.3
252.5
301.4
78.32
12.09%
10.13%
73
Revenue
₹111.9B
6.07%
1.00×
Cost of revenue
₹61.10B
5.78%
0.97×
Operating expenses
₹24.94B
6.56%
1.05×
Property and equipment
16.81%
Cash and investments
15.82%
Spread over hurdle
15.37%