51.20
Revenue₹B
62.06
63.15
63.91
64.91
67.37
68.10
70.59
71.43
74.10
77.06
55.31
2.72%
2.60%
24
13.62
Revenue growth%
11.85
14.41
13.86
14.24
17.19
19.76
20.07
22.07
19.60
17.54
27.12
19.76
17.37
50
12.98
Gross margin%
23.77
26.72
24.10
23.24
24.66
23.18
21.15
21.17
24.08
26.27
15.03
23.18
23.93
74
19.65
Operating margin%
28.46
26.10
27.23
26.65
23.98
23.07
22.83
25.61
27.97
25.82
20.63
25.61
25.96
26
5.43
Net margin%
4.67
4.94
5.08
5.88
8.22
10.47
11.76
11.11
13.33
10.34
3.28
11.11
9.28
77
35.87
P/E ratio (avg)x
13.37
14.73
15.70
14.94
14.48
16.57
15.75
15.46
16.16
15.66
28.72
15.75
15.56
64
26.19
EV/EBITx
38.46
42.99
43.64
41.24
45.49
42.58
44.62
40.83
38.75
38.69
23.76
40.83
41.91
58
9.43
FCF yield (avg)%
6.56
4.21
6.56
6.30
8.74
8.22
6.17
4.95
4.42
6.04
10.71
6.04
6.24
78
18.42
FCF margin%
14.47
15.78
16.23
14.72
14.40
14.63
17.40
17.27
14.28
16.40
11.68
16.40
15.25
15
0.738
FCF / Net incomex
0.491
0.507
0.500
0.553
0.647
0.710
0.825
0.853
0.837
0.925
1.502
0.837
0.678
25
20.16
ROIC%
26.60
29.10
26.47
25.20
24.17
24.26
25.75
27.09
24.28
23.03
2.19
24.28
25.48
6
14.37
Return on equity%
11.18
10.90
10.67
10.31
9.10
6.89
7.56
5.96
5.34
5.15
20.68
5.96
8.33
53
23.26
Return on assets%
25.39
26.47
27.30
27.51
30.44
28.50
29.86
31.59
30.75
28.38
29.96
29.86
28.44
45
562.50
EPS₹
585.71
603.05
651.64
653.76
603.05
556.07
572.00
621.30
689.17
685.91
619.19
2.61%
1.78%
—
13.34
EPS growth%
12.36
15.28
17.62
18.74
21.73
24.33
21.77
24.04
23.59
23.47
8.85
23.59
21.75
21
749.90
Bookvalue per sh₹
785.58
790.21
822.49
891.19
854.33
944.66
857.39
843.44
854.90
862.37
228.97
0.19%
(0.40%)
—
260.70
FCF per share₹
851.36
922.69
838.26
794.29
838.07
950.28
905.63
903.62
866.47
955.85
829.89
2.66%
2.09%
—
133.74
Dividend per sh₹
1,509
1,483
1,704
1,885
2,030
1,992
2,221
2,219
2,452
2,620
608.33
5.23%
7.09%
—
17.96
Div yield (avg)%
19.86
22.32
22.23
22.72
23.77
22.95
25.82
28.09
29.34
31.40
25.68
28.09
23.36
67
16.91
Payout ratio%
6.15
3.41
4.40
6.07
7.26
6.98
4.06
5.62
4.02
4.65
26.48
4.65
5.14
31
30.45
Shares (diluted)M
24.39
20.97
21.08
21.75
19.85
20.75
20.58
18.25
19.81
21.39
31.10
1.50%
(2.74%)
76
14.92
Buyback yield%
11.18
12.37
15.01
14.66
14.85
15.31
13.40
12.52
15.07
15.01
5.15
15.01
14.75
91
0.792
D/E ratiox
1.857
1.737
1.559
1.726
1.695
1.708
1.729
1.692
1.554
1.517
0.660
1.692
1.702
44
26.21
Enterprise value₹B
10.36
9.984
10.69
10.62
11.14
12.87
13.66
13.09
14.86
14.36
27.38
5.21%
3.06%
42
7.635
LT debt₹B
52.10
50.86
44.77
42.21
43.05
45.29
40.61
35.36
38.56
38.45
24.54
(2.23%)
(2.00%)
89
Revenue
₹77.06B
2.60%
1.00×
Cost of revenue
₹53.18B
2.45%
0.99×
Operating expenses
₹12.27B
3.13%
1.05×
Goodwill & intangibles
16.70%
Spread over hurdle
(5.11%)