222.8
Revenue₹B
189.2
198.1
213.6
227.7
240.6
249.7
266.7
280.2
291.2
303.9
230.3
4.78%
5.56%
62
9.56
Revenue growth%
18.51
17.08
16.38
15.92
13.14
12.80
11.95
10.28
10.80
12.77
2.29
11.95
12.97
57
2.32
Gross margin%
4.72
4.60
6.96
6.38
7.90
10.40
7.69
10.46
12.38
11.30
19.03
10.46
7.79
15
20.70
Operating margin%
22.06
19.64
17.42
19.53
22.30
23.21
21.55
20.75
18.92
17.04
24.70
20.75
20.19
6
26.75
Net margin%
2.98
0.81
0.40
0.40
0.40
0.40
0.40
0.40
1.40
1.48
22.53
0.40
0.40
29
12.33
P/E ratio (avg)x
27.43
28.96
30.94
34.58
34.71
39.85
46.21
43.65
41.06
43.58
10.60
43.58
37.28
87
31.07
EV/EBITx
13.60
15.66
16.29
17.35
18.98
18.28
18.79
18.71
21.72
23.52
23.05
18.79
18.49
76
5.97
FCF yield (avg)%
26.88
24.98
26.72
28.79
26.58
24.16
24.93
22.97
24.01
24.10
25.27
24.10
24.95
94
23.67
FCF margin%
10.56
11.13
11.91
14.19
15.68
13.69
12.16
11.74
10.93
11.30
26.75
11.74
11.83
61
1.112
FCF / Net incomex
1.273
1.226
1.329
1.458
1.290
1.372
1.278
1.295
1.205
1.189
1.109
1.278
1.284
33
27.78
ROIC%
6.66
9.37
9.98
12.36
13.72
12.62
11.39
11.35
13.03
12.75
19.69
12.62
11.88
42
8.32
Return on equity%
11.05
11.28
11.06
10.16
10.38
8.15
6.56
4.65
1.92
0.40
17.62
4.65
9.15
87
2.06
Return on assets%
16.78
17.22
17.78
16.42
14.67
14.71
17.50
15.16
15.60
17.98
12.39
15.60
16.60
52
365.42
EPS₹
471.32
488.62
577.67
687.56
767.87
850.40
953.60
1,113
1,304
1,457
396.08
13.67%
13.61%
—
6.59
EPS growth%
11.49
9.84
10.82
10.70
8.55
10.90
9.90
12.66
14.70
13.34
16.72
12.66
10.86
20
282.05
Bookvalue per sh₹
104.23
112.07
109.92
112.78
117.89
124.81
134.49
141.85
127.45
136.59
213.96
2.99%
3.66%
—
223.42
FCF per share₹
354.97
407.57
439.17
462.14
431.10
463.73
448.25
433.41
445.19
465.52
393.24
1.55%
1.92%
—
206.48
Dividend per sh₹
246.43
258.72
226.26
218.89
187.14
188.34
187.14
161.41
152.98
165.23
311.43
(2.46%)
(4.54%)
—
7.96
Div yield (avg)%
13.01
11.03
12.66
9.95
9.62
9.63
6.81
5.84
3.07
4.94
15.68
5.84
9.62
12
20.94
Payout ratio%
6.47
3.89
6.42
5.87
7.92
8.52
7.50
9.73
8.95
11.13
20.76
8.95
7.71
35
488.9
Shares (diluted)M
424.6
448.6
480.9
500.7
453.8
444.6
421.1
406.9
396.6
393.4
502.4
(2.82%)
(0.92%)
31
12.96
Buyback yield%
24.87
23.38
26.18
27.77
28.94
30.46
33.14
31.22
28.54
29.84
5.13
30.46
28.74
90
1.643
D/E ratiox
1.738
1.723
1.618
1.616
1.578
1.467
1.470
1.349
1.362
1.440
1.722
1.440
1.524
42
167.3
Enterprise value₹B
252.4
283.8
298.7
335.0
349.8
357.8
354.3
420.5
465.5
491.0
92.95
7.02%
8.59%
49
41.21
LT debt₹B
184.5
187.0
208.1
210.8
187.9
195.6
189.9
169.7
161.7
180.2
249.5
(0.83%)
(1.17%)
59
Revenue
₹303.9B
5.56%
1.00×
Cost of revenue
₹135.4B
5.67%
1.01×
Operating expenses
₹68.33B
5.05%
0.95×
Goodwill & intangibles
18.12%
Spread over hurdle
42.53%