25.68
Revenue₹B
71.36
74.27
77.00
82.18
86.35
92.52
98.58
103.3
111.7
120.5
28.08
6.89%
5.74%
86
24.29
Revenue growth%
24.30
23.94
24.91
25.64
24.56
24.85
27.46
26.91
26.45
27.35
12.32
26.91
25.27
81
21.87
Gross margin%
26.39
24.28
26.42
27.37
27.10
24.15
24.14
26.78
25.80
25.18
3.86
25.18
26.09
30
6.32
Operating margin%
13.16
10.69
12.64
15.39
12.79
14.14
14.45
12.60
13.53
10.58
17.97
13.53
12.97
14
27.08
Net margin%
24.43
22.09
24.31
25.50
25.54
26.02
26.32
27.74
30.74
32.33
27.64
27.74
25.78
68
14.41
P/E ratio (avg)x
44.15
50.79
48.14
50.82
48.76
48.02
55.11
53.26
53.45
55.16
14.03
53.45
50.80
46
26.87
EV/EBITx
16.01
17.20
15.01
15.73
15.20
12.92
11.19
10.19
10.12
10.38
15.15
10.38
13.97
70
23.11
FCF yield (avg)%
14.49
12.43
14.76
16.17
18.35
20.79
20.60
19.04
20.55
21.06
8.60
20.60
18.69
50
2.06
FCF margin%
20.11
17.54
17.13
17.72
17.26
15.38
15.52
17.91
19.92
19.33
15.09
17.91
17.63
92
1.189
FCF / Net incomex
0.287
0.282
0.264
0.277
0.272
0.244
0.253
0.220
0.196
0.168
1.037
0.220
0.258
77
13.46
ROIC%
14.78
13.51
12.20
12.79
13.06
15.19
16.28
14.89
13.72
10.98
28.41
14.89
13.61
65
8.25
Return on equity%
17.41
17.32
15.48
15.56
16.13
14.04
15.21
18.07
17.01
15.37
23.73
15.37
15.84
79
2.89
Return on assets%
22.39
19.86
20.41
18.86
18.69
16.65
14.45
12.50
11.86
14.71
5.53
14.45
17.67
95
67.06
EPS₹
98.83
100.69
101.76
87.95
89.79
95.50
95.21
102.99
104.85
102.54
68.69
2.69%
0.85%
—
3.94
EPS growth%
19.87
18.60
20.54
18.55
21.50
18.62
19.17
19.81
19.06
17.88
13.70
19.06
19.11
71
94.73
Bookvalue per sh₹
83.87
81.84
85.90
90.48
105.10
117.16
115.75
110.73
124.21
128.26
95.80
4.06%
5.19%
—
98.14
FCF per share₹
119.71
116.04
110.34
106.53
109.96
113.62
125.33
130.75
144.70
142.85
97.97
5.37%
1.87%
—
45.82
Dividend per sh₹
21.04
20.19
18.08
18.65
20.83
18.72
19.39
20.41
21.37
21.12
50.22
0.27%
(0.08%)
—
14.24
Div yield (avg)%
21.28
23.66
25.58
27.25
24.81
25.10
26.31
25.83
26.00
23.77
29.98
25.83
25.34
27
8.28
Payout ratio%
17.04
14.20
11.24
10.73
8.25
7.57
5.90
6.44
4.62
5.84
5.29
5.90
7.91
18
0.748
Shares (diluted)B
0.813
0.763
0.851
0.917
0.962
1.071
1.089
1.226
1.180
1.122
0.741
3.14%
3.83%
16
22.62
Buyback yield%
29.57
30.11
29.89
31.36
32.26
30.45
29.78
26.94
28.02
29.81
28.26
29.78
29.85
19
0.640
D/E ratiox
1.502
1.513
1.706
1.924
2.147
2.026
1.929
2.280
2.460
2.691
0.513
2.280
1.978
8
5.833
Enterprise value₹B
27.28
30.80
32.18
37.36
38.23
43.28
45.56
49.85
54.25
53.90
88.95
7.11%
7.53%
76
56.43
LT debt₹B
32.39
31.61
29.32
30.40
26.81
24.03
25.19
23.46
24.26
21.96
64.81
(3.91%)
(3.24%)
28
Revenue
₹120.5B
5.74%
1.00×
Cost of revenue
₹80.82B
5.71%
1.00×
Operating expenses
₹26.73B
6.34%
1.06×
Property and equipment
16.67%
Spread over hurdle
(5.40%)