70.86
Revenue₹B
56.28
59.67
63.02
65.14
68.79
71.27
74.15
78.22
80.14
85.32
77.18
4.40%
4.45%
66
28.15
Revenue growth%
28.99
26.74
27.18
25.50
26.84
28.00
30.95
32.42
33.29
35.68
25.96
32.42
28.49
92
11.96
Gross margin%
10.56
11.22
10.86
13.84
13.62
14.84
15.35
17.23
19.62
18.32
9.32
17.23
14.34
60
11.09
Operating margin%
23.80
22.45
23.10
23.24
26.03
28.99
30.52
28.19
30.28
28.04
9.94
28.99
27.04
86
4.60
Net margin%
15.70
14.65
13.55
14.31
11.96
13.04
12.42
14.21
11.41
11.87
6.92
12.42
13.30
58
20.68
P/E ratio (avg)x
22.34
22.34
20.56
19.10
20.35
19.85
21.37
20.29
19.00
20.77
14.28
20.29
20.45
23
21.02
EV/EBITx
21.06
21.94
19.75
18.04
16.18
17.03
18.13
15.75
16.17
15.36
24.16
16.17
17.53
43
23.58
FCF yield (avg)%
9.71
6.82
7.15
9.40
9.14
8.64
7.99
5.22
3.64
5.79
29.61
5.79
7.57
82
27.24
FCF margin%
6.44
7.58
10.53
12.21
9.71
11.44
11.81
12.83
14.56
16.47
14.77
12.83
11.63
48
1.717
FCF / Net incomex
1.755
2.014
2.389
2.495
2.933
3.197
3.137
3.299
3.535
3.562
0.254
3.299
3.035
30
21.89
ROIC%
8.13
7.62
10.12
10.07
10.32
13.30
11.48
9.36
11.92
10.10
11.27
11.48
10.11
54
18.75
Return on equity%
0.94
3.13
1.60
0.40
0.40
0.40
0.40
0.40
0.40
2.17
14.86
0.40
0.40
88
3.80
Return on assets%
14.47
14.63
11.82
10.40
12.67
13.56
12.71
12.39
11.97
9.56
12.28
12.39
12.53
10
158.99
EPS₹
222.15
235.15
259.14
246.66
256.02
256.12
247.23
284.76
328.28
348.38
175.54
6.35%
5.18%
—
17.97
EPS growth%
2.06
4.75
6.53
6.66
4.50
6.99
5.71
4.73
6.10
9.10
3.00
6.10
5.90
37
197.44
Bookvalue per sh₹
43.26
49.88
55.86
61.26
57.95
60.46
65.39
66.67
64.50
59.16
115.79
0.41%
3.36%
—
135.17
FCF per share₹
251.35
290.21
334.51
339.53
359.21
361.59
416.89
496.27
490.12
513.89
113.81
7.43%
7.88%
—
66.19
Dividend per sh₹
113.12
120.82
125.69
132.21
133.95
144.42
158.21
173.94
181.50
188.48
137.39
7.07%
4.56%
—
27.79
Div yield (avg)%
5.72
5.28
7.13
9.13
7.62
7.65
6.06
3.97
6.49
7.22
3.33
6.49
6.81
94
18.20
Payout ratio%
17.94
19.11
18.55
21.18
20.84
18.36
20.22
21.15
22.46
19.90
4.31
20.22
20.06
85
114.6
Shares (diluted)M
124.8
121.8
130.6
132.8
136.2
150.9
139.6
139.9
130.6
125.1
115.4
(1.69%)
1.11%
6
19.33
Buyback yield%
28.76
28.49
28.26
26.27
23.64
21.16
18.41
17.97
16.38
17.36
28.65
17.97
22.40
13
0.104
D/E ratiox
1.606
1.515
1.692
1.720
1.966
2.015
2.108
2.173
2.158
1.993
0.135
2.108
1.979
54
48.97
Enterprise value₹B
38.76
38.16
42.69
47.51
55.10
53.93
56.00
57.40
55.07
59.24
46.33
1.46%
4.10%
17
73.80
LT debt₹B
57.52
56.37
60.45
65.82
63.32
68.92
71.85
68.38
65.16
63.32
6.142
—
2.46%
58
Revenue
₹85.32B
4.45%
1.00×
Cost of revenue
₹48.46B
4.14%
0.97×
Operating expenses
₹15.70B
4.52%
1.01×
Property and equipment
17.12%
Spread over hurdle
35.27%