46.40
Revenue₹B
76.21
79.85
83.58
90.65
97.93
106.8
115.8
123.8
130.9
140.3
48.49
7.46%
7.03%
42
23.47
Revenue growth%
1.51
0.40
0.40
0.40
1.02
0.40
2.44
3.23
1.66
3.42
29.27
2.44
1.26
49
17.27
Gross margin%
12.63
12.26
11.85
9.76
9.62
9.13
10.98
11.41
10.91
10.66
13.52
10.91
10.95
8
22.41
Operating margin%
11.95
12.23
13.95
11.35
10.62
11.45
13.17
11.98
14.23
14.25
13.51
13.17
12.10
58
5.55
Net margin%
13.41
15.35
14.50
17.32
15.47
13.51
12.28
12.28
9.53
12.45
22.45
12.28
13.46
22
23.56
P/E ratio (avg)x
14.89
17.60
20.93
20.26
22.76
26.02
27.13
30.73
34.99
37.58
28.38
30.73
24.39
38
14.29
EV/EBITx
9.781
10.00
9.625
10.43
9.452
8.953
9.384
8.618
9.116
9.335
32.46
9.116
9.418
84
22.85
FCF yield (avg)%
4.14
4.69
6.31
5.94
7.60
6.48
8.90
9.67
7.53
5.82
25.51
7.53
6.40
18
14.19
FCF margin%
6.71
7.91
5.93
7.35
5.45
2.60
4.21
7.03
9.20
7.92
6.27
7.03
6.87
76
1.062
FCF / Net incomex
1.784
1.759
1.837
1.965
2.165
2.030
1.823
1.775
1.701
1.671
1.585
1.775
1.804
64
12.37
ROIC%
22.32
25.08
27.33
29.93
30.34
28.63
29.39
30.16
32.47
31.68
7.55
30.16
29.66
78
15.28
Return on equity%
34.88
32.27
30.32
32.82
32.31
32.60
34.29
36.87
36.05
35.52
24.22
35.52
33.56
54
28.72
Return on assets%
21.78
19.50
16.56
14.80
13.47
15.63
12.84
12.85
9.97
11.04
13.12
12.84
14.14
71
103.49
EPS₹
45.97
42.31
43.16
43.95
40.41
43.94
48.26
52.48
54.37
52.28
112.58
5.29%
0.08%
—
21.35
EPS growth%
1.01
2.11
4.90
7.48
9.72
9.93
12.38
10.92
8.15
8.59
28.79
9.93
8.37
94
215.03
Bookvalue per sh₹
172.75
164.49
171.41
180.48
183.59
184.60
179.45
179.05
185.90
210.02
123.99
2.73%
0.95%
—
184.09
FCF per share₹
302.60
282.78
305.99
326.53
375.29
380.98
363.58
398.95
426.67
397.81
143.66
1.17%
2.59%
—
161.80
Dividend per sh₹
340.43
351.02
342.86
332.18
328.54
317.53
362.49
412.92
413.21
477.52
110.61
7.77%
4.65%
—
17.72
Div yield (avg)%
14.89
13.11
12.49
14.53
17.46
15.84
16.21
16.65
17.69
16.83
15.23
16.65
16.03
76
24.70
Payout ratio%
11.32
14.14
15.20
15.67
15.51
17.69
14.79
14.63
16.51
18.99
7.15
16.51
15.36
89
301.6
Shares (diluted)M
279.6
281.2
299.7
302.9
347.3
353.4
358.4
400.1
434.0
425.3
298.4
4.14%
3.55%
13
12.80
Buyback yield%
22.55
25.30
25.94
23.23
23.12
24.36
22.75
24.47
27.30
27.05
21.46
24.47
24.42
64
1.028
D/E ratiox
0.661
0.615
0.649
0.688
0.765
0.771
0.763
0.689
0.635
0.595
1.488
0.689
0.674
74
56.23
Enterprise value₹B
7.582
7.300
7.179
7.141
8.368
8.933
9.490
9.454
10.36
10.78
29.67
5.19%
3.74%
32
73.41
LT debt₹B
141.1
142.3
150.2
153.6
182.6
198.8
231.6
231.3
254.8
293.2
39.42
9.93%
7.58%
86
Revenue
₹140.3B
7.03%
1.00×
Cost of revenue
₹83.94B
7.23%
1.02×
Operating expenses
₹19.87B
6.82%
0.98×
Property and equipment
16.97%
Goodwill & intangibles
16.51%