24.26
Revenue₹B
83.40
90.69
98.43
103.3
108.7
117.5
125.6
135.9
144.2
153.9
26.12
7.20%
6.92%
36
7.20
Revenue growth%
12.94
15.50
12.61
12.40
9.82
11.60
10.84
10.03
8.26
11.00
14.53
10.84
11.30
31
22.33
Gross margin%
20.61
19.53
17.25
15.15
17.26
16.21
19.05
21.82
21.86
23.85
13.99
21.82
19.29
72
25.96
Operating margin%
21.81
22.38
20.15
22.11
24.65
21.78
19.91
22.88
24.43
25.96
5.18
22.88
22.24
38
4.20
Net margin%
11.98
13.03
14.32
16.82
15.12
14.91
14.41
17.34
14.63
13.18
28.67
14.63
14.52
51
17.75
P/E ratio (avg)x
41.30
43.83
50.04
53.35
53.54
61.61
60.81
59.81
59.28
61.01
22.19
60.81
56.41
30
26.29
EV/EBITx
39.70
38.86
42.54
45.46
51.77
59.57
69.37
69.03
77.59
77.79
15.03
69.37
55.67
79
19.63
FCF yield (avg)%
23.06
25.06
23.87
22.05
19.96
22.21
22.28
24.75
22.63
25.59
29.04
22.63
22.85
33
7.88
FCF margin%
14.60
14.09
12.39
9.44
8.64
9.35
9.50
11.32
10.73
10.02
15.52
10.02
10.38
23
1.797
FCF / Net incomex
1.363
1.195
1.238
1.232
1.232
1.302
1.359
1.212
1.135
0.983
1.181
1.212
1.232
55
20.32
ROIC%
14.17
16.25
15.06
14.44
15.40
13.23
14.45
13.63
12.76
11.99
23.31
13.23
14.31
34
12.75
Return on equity%
28.14
30.76
28.92
31.37
30.68
30.77
31.18
28.64
30.79
31.35
4.01
30.79
30.77
17
28.10
Return on assets%
6.61
7.51
5.70
3.26
2.99
3.67
0.97
2.98
1.63
0.40
25.32
1.63
3.13
71
125.15
EPS₹
280.66
295.07
315.60
299.79
324.41
344.29
312.21
338.11
323.36
355.20
129.16
1.83%
1.64%
—
17.43
EPS growth%
19.85
18.06
15.25
17.65
20.37
17.71
15.60
18.16
15.18
14.67
25.43
15.60
17.68
65
230.26
Bookvalue per sh₹
147.86
161.64
175.68
195.33
187.62
184.23
166.85
151.23
138.84
145.06
187.95
(5.02%)
(1.43%)
—
157.79
FCF per share₹
121.92
118.12
123.84
121.78
114.55
119.20
122.07
134.26
143.28
157.73
382.75
6.61%
2.84%
—
560.02
Dividend per sh₹
588.11
636.75
634.41
587.83
592.15
609.41
566.50
567.24
596.74
678.86
464.34
2.77%
0.75%
—
20.55
Div yield (avg)%
23.01
21.59
19.62
19.82
17.49
17.73
15.89
17.56
16.03
18.08
21.58
17.56
17.90
61
7.42
Payout ratio%
18.91
20.22
22.49
24.51
26.34
25.27
27.82
27.22
24.35
21.85
16.13
25.27
24.43
80
112.9
Shares (diluted)M
137.4
162.4
184.2
201.8
204.5
221.5
234.6
263.8
272.7
287.2
108.2
7.03%
8.04%
53
7.02
Buyback yield%
23.06
26.02
26.86
28.09
28.38
26.01
25.44
24.79
27.30
25.74
4.70
25.74
26.02
13
0.908
D/E ratiox
0.901
1.028
0.962
0.948
0.979
0.956
1.069
1.129
1.257
1.358
1.282
1.129
1.004
19
67.16
Enterprise value₹B
58.45
63.33
66.30
68.72
71.11
79.29
92.45
100.5
102.9
111.6
17.54
9.44%
6.26%
63
127.1
LT debt₹B
147.4
161.5
153.6
167.4
190.4
218.3
246.6
232.7
216.7
207.4
7.425
1.73%
3.48%
50
Revenue
₹153.9B
6.92%
1.00×
Cost of revenue
₹76.79B
7.16%
1.02×
Operating expenses
₹28.06B
6.04%
0.92×
Property and equipment
21.39%
Goodwill & intangibles
16.89%
Spread over hurdle
(1.67%)