13.25
Revenue₹B
8.862
9.123
9.717
9.990
10.33
10.92
11.36
11.89
12.23
13.01
14.43
4.71%
4.66%
37
26.48
Revenue growth%
27.40
29.33
29.92
32.68
31.69
33.65
33.11
34.42
34.22
36.68
3.86
34.22
32.90
6
23.24
Gross margin%
0.40
0.40
0.40
0.40
0.65
2.54
0.88
0.40
2.08
1.65
25.93
1.65
0.52
41
15.88
Operating margin%
30.89
33.01
33.73
35.48
34.28
34.82
34.71
33.82
31.57
28.76
3.66
33.82
33.78
74
25.34
Net margin%
14.20
14.07
12.08
13.19
12.09
9.85
11.47
10.84
10.25
12.96
22.06
10.84
12.08
68
17.18
P/E ratio (avg)x
27.79
28.49
28.77
25.17
21.47
23.18
23.17
23.53
21.46
19.39
6.098
23.17
23.36
74
26.44
EV/EBITx
7.358
8.334
8.395
9.535
10.83
11.18
10.59
11.48
11.78
11.86
25.73
11.48
10.71
26
22.72
FCF yield (avg)%
8.00
8.06
5.14
5.78
6.66
4.51
2.89
4.16
6.72
4.90
8.72
4.51
5.46
45
16.26
FCF margin%
21.74
20.39
19.86
20.79
20.32
18.65
19.75
21.75
22.97
23.17
25.33
21.75
20.59
47
0.848
FCF / Net incomex
1.612
1.582
1.772
2.139
2.334
2.317
2.271
2.374
2.788
2.810
0.238
2.374
2.294
38
28.47
ROIC%
7.93
9.79
8.59
9.37
11.06
9.10
8.24
7.63
6.23
5.30
10.55
7.63
8.42
74
29.28
Return on equity%
24.08
25.08
23.98
26.96
26.94
28.65
28.93
27.96
30.33
29.03
23.11
28.93
27.46
32
11.23
Return on assets%
25.10
22.91
23.28
21.73
21.22
19.40
17.52
15.14
12.31
9.66
18.08
15.14
20.31
40
353.52
EPS₹
307.10
360.00
399.63
449.92
423.44
425.78
469.96
482.46
553.29
607.13
375.07
7.47%
6.65%
—
13.80
EPS growth%
30.71
33.28
33.42
34.75
34.08
35.62
33.72
31.07
32.94
34.43
4.04
33.72
33.57
62
541.32
Bookvalue per sh₹
567.24
611.13
576.56
573.78
510.09
533.54
557.15
521.85
494.46
440.21
581.80
(2.90%)
(2.80%)
—
157.39
FCF per share₹
170.78
177.74
175.02
185.43
175.32
201.31
191.26
218.92
233.76
267.40
733.84
8.81%
4.32%
—
327.57
Dividend per sh₹
249.96
259.46
276.73
269.40
246.83
220.84
218.12
224.12
209.03
184.21
222.05
(5.69%)
(3.80%)
—
7.49
Div yield (avg)%
16.07
14.90
12.78
13.69
15.20
13.19
13.01
12.03
9.79
7.22
8.27
12.03
13.10
59
15.26
Payout ratio%
24.72
25.59
25.68
23.22
22.17
20.11
21.37
22.32
22.51
24.47
12.15
22.32
22.87
33
15.36
Shares (diluted)M
24.56
24.80
27.36
27.42
28.92
28.62
30.42
30.20
31.90
38.16
15.21
5.71%
5.31%
26
10.55
Buyback yield%
26.68
26.04
27.33
29.08
31.37
34.11
32.69
32.50
31.07
31.89
16.16
32.50
31.22
14
1.391
D/E ratiox
1.362
1.379
1.388
1.444
1.610
1.842
1.756
1.726
1.808
1.868
0.638
1.808
1.668
6
3.900
Enterprise value₹B
20.93
19.82
22.04
24.79
27.93
26.74
25.82
25.48
27.86
26.48
5.342
(1.06%)
3.87%
61
7.929
LT debt₹B
1.776
1.939
2.180
2.253
2.418
2.511
2.814
3.032
2.935
3.216
0.616
5.87%
7.33%
84
Revenue
₹13.01B
4.66%
1.00×
Cost of revenue
₹9.105B
4.66%
1.00×
Operating expenses
₹2.426B
5.26%
1.06×
Property and equipment
15.86%
Spread over hurdle
(4.79%)