58.64
Revenue₹B
114.8
119.0
119.3
124.5
130.9
133.6
136.8
137.1
139.4
142.2
64.84
1.67%
2.52%
75
24.34
Revenue growth%
19.22
18.42
18.82
18.47
19.68
19.17
20.30
21.67
21.57
18.58
18.07
20.30
19.20
21
12.65
Gross margin%
11.11
8.18
9.95
12.77
10.67
13.55
15.17
17.08
15.66
16.44
14.46
15.66
13.16
88
8.35
Operating margin%
20.61
19.70
22.00
20.83
20.90
20.19
18.07
20.31
18.56
20.55
29.85
20.19
20.43
55
20.37
Net margin%
3.37
4.23
2.45
1.48
3.34
2.88
5.76
5.79
3.06
5.16
16.08
5.16
3.35
67
29.20
P/E ratio (avg)x
17.24
15.71
16.57
18.71
17.53
16.31
15.30
16.14
17.09
19.61
24.03
16.31
16.83
10
17.61
EV/EBITx
23.47
24.59
26.59
28.95
31.25
36.04
35.03
39.06
39.54
38.34
16.61
38.34
33.14
17
23.46
FCF yield (avg)%
32.43
31.95
33.78
31.99
33.89
32.78
35.21
33.31
33.16
33.89
5.73
33.31
33.24
80
9.77
FCF margin%
14.35
13.98
16.40
16.45
16.15
15.94
14.38
15.68
14.24
14.73
7.57
14.73
15.20
7
0.914
FCF / Net incomex
0.707
0.699
0.640
0.680
0.613
0.609
0.649
0.585
0.599
0.575
0.547
0.599
0.627
37
2.65
ROIC%
0.69
0.52
1.07
0.40
0.40
2.45
1.64
2.59
0.40
3.03
23.34
2.45
0.88
19
22.63
Return on equity%
26.78
24.47
24.08
24.95
25.16
26.76
24.36
22.95
22.25
22.80
9.98
22.95
24.41
80
9.58
Return on assets%
31.36
31.35
32.76
29.91
30.23
31.33
28.86
31.36
29.41
26.87
22.90
29.41
30.78
32
253.19
EPS₹
297.89
271.13
282.07
273.52
278.22
276.29
285.10
276.00
295.75
283.42
282.15
0.37%
0.19%
—
28.78
EPS growth%
34.40
35.98
36.12
38.63
38.60
37.33
35.51
33.27
34.16
33.48
16.25
34.16
35.74
21
305.36
Bookvalue per sh₹
333.98
313.92
359.29
336.68
388.27
361.14
365.41
353.15
371.59
367.34
264.72
(1.10%)
0.79%
—
94.23
FCF per share₹
255.40
298.09
301.86
345.72
350.12
345.87
373.37
414.46
435.28
467.31
155.33
5.94%
7.59%
—
168.28
Dividend per sh₹
152.85
152.57
160.46
145.22
155.06
143.59
138.84
133.19
141.41
150.77
125.71
(0.56%)
0.07%
—
5.14
Div yield (avg)%
11.16
8.24
5.61
2.80
2.37
0.62
2.31
0.84
1.16
2.65
4.16
1.16
2.51
19
29.43
Payout ratio%
31.45
30.23
32.71
34.76
37.10
39.49
38.68
37.82
38.58
39.93
5.26
38.68
37.46
32
168.9
Shares (diluted)M
293.8
297.3
306.4
370.5
392.6
439.1
528.2
587.8
679.1
754.0
165.5
13.94%
10.68%
58
10.04
Buyback yield%
12.77
13.82
12.29
9.41
10.45
10.96
8.04
10.75
11.02
10.64
21.37
10.75
10.85
82
1.106
D/E ratiox
0.269
0.296
0.342
0.352
0.411
0.469
0.495
0.540
0.560
0.555
0.501
0.540
0.440
23
50.44
Enterprise value₹B
130.9
131.0
140.1
153.0
174.6
189.4
197.6
193.4
222.5
262.4
37.93
8.49%
8.62%
77
103.4
LT debt₹B
74.54
66.63
64.78
60.95
57.96
57.18
60.51
58.49
60.81
55.07
6.372
(1.02%)
(4.07%)
69
Revenue
₹142.2B
2.52%
1.00×
Cost of revenue
₹99.52B
2.52%
1.00×
Operating expenses
₹26.81B
2.30%
0.98×
Goodwill & intangibles
20.02%
Cash and investments
16.31%
Spread over hurdle
(4.20%)