45.63
Revenue₹B
146.6
149.8
155.9
163.7
166.6
170.0
175.4
179.4
181.8
191.7
49.55
2.85%
2.85%
25
13.49
Revenue growth%
9.46
8.99
7.97
7.95
8.19
5.79
2.92
5.05
4.50
3.90
12.33
4.50
6.87
53
19.34
Gross margin%
0.40
1.39
1.30
0.40
0.40
0.86
2.96
1.81
1.15
2.03
12.40
1.81
1.22
44
2.86
Operating margin%
2.96
1.59
0.40
1.33
2.22
5.08
2.29
2.72
0.68
0.40
8.27
2.29
1.91
8
6.88
Net margin%
6.39
8.48
9.70
10.74
9.26
6.41
4.57
2.06
1.42
4.07
8.52
4.07
6.40
33
27.67
P/E ratio (avg)x
43.68
46.96
53.95
60.48
63.93
75.91
81.73
91.81
108.4
112.3
9.113
91.81
69.92
72
33.65
EV/EBITx
28.70
25.95
28.02
27.88
23.87
20.65
22.24
23.54
24.09
22.31
30.21
22.31
23.98
85
4.51
FCF yield (avg)%
10.31
12.30
14.98
16.35
13.66
13.33
12.74
9.84
10.42
10.28
25.36
10.42
12.52
67
3.03
FCF margin%
20.16
20.07
18.11
19.50
18.32
17.54
16.30
16.65
18.98
17.88
6.53
17.54
18.21
57
0.299
FCF / Net incomex
0.878
0.780
0.853
0.868
0.866
0.787
0.876
0.957
0.941
0.924
0.787
0.924
0.872
87
18.99
ROIC%
25.23
22.47
25.20
27.68
28.91
27.94
28.09
29.36
32.18
33.99
13.36
29.36
28.01
94
7.90
Return on equity%
16.77
19.48
18.45
19.06
19.25
18.35
16.94
15.88
13.09
14.26
11.88
15.88
17.65
35
9.32
Return on assets%
14.26
16.00
17.39
15.30
15.15
15.29
12.40
14.31
12.89
12.30
6.02
12.89
14.73
56
33.08
EPS₹
251.62
235.48
228.68
267.43
300.09
302.26
311.05
308.46
317.09
362.02
36.67
3.82%
5.12%
—
13.24
EPS growth%
19.85
22.69
23.30
25.81
27.63
29.64
27.86
30.68
33.46
31.15
27.23
30.68
27.74
61
148.12
Bookvalue per sh₹
138.43
150.10
170.48
188.78
185.93
184.99
183.76
208.88
217.02
228.82
147.98
4.24%
6.63%
—
116.16
FCF per share₹
52.70
59.12
63.35
69.83
63.84
65.67
60.01
54.53
55.94
55.82
150.75
(2.65%)
(0.33%)
—
30.01
Dividend per sh₹
34.89
32.83
34.17
35.38
37.52
39.24
38.96
38.15
40.41
38.00
97.74
0.26%
0.08%
—
3.91
Div yield (avg)%
26.65
23.91
26.13
23.52
20.98
20.52
21.82
24.05
22.68
23.28
5.57
22.68
23.40
91
9.49
Payout ratio%
6.05
3.30
2.81
4.04
6.20
8.96
6.96
4.20
5.73
7.82
4.65
6.96
5.89
93
626.1
Shares (diluted)M
575.1
608.2
627.7
574.3
619.6
668.3
748.5
703.0
692.0
720.4
633.6
3.06%
2.86%
80
7.44
Buyback yield%
6.99
5.65
3.99
3.39
6.22
7.67
7.80
7.04
9.75
12.46
4.94
7.80
7.01
50
1.354
D/E ratiox
1.499
1.415
1.353
1.392
1.399
1.607
1.632
1.785
1.757
1.678
0.647
1.678
1.553
84
56.83
Enterprise value₹B
151.9
156.0
152.4
166.7
200.6
197.6
235.1
238.9
274.0
305.9
8.276
8.80%
8.68%
28
80.83
LT debt₹B
16.25
18.97
19.04
19.05
22.67
23.85
25.58
29.17
31.10
31.40
27.90
6.73%
8.26%
89
Revenue
₹191.7B
2.85%
1.00×
Cost of revenue
₹90.02B
2.87%
1.00×
Operating expenses
₹45.12B
3.18%
1.03×
Property and equipment
14.39%
Spread over hurdle
27.96%