190.8
Revenue₹B
199.1
210.1
219.4
229.0
248.6
264.7
280.4
300.0
320.8
342.1
195.5
6.60%
6.13%
84
27.72
Revenue growth%
17.02
18.87
20.03
17.10
18.99
20.35
17.67
15.65
16.75
14.83
19.34
16.75
17.38
50
27.74
Gross margin%
0.69
3.52
5.87
3.16
4.50
6.28
6.78
6.34
5.06
4.48
27.20
6.28
4.78
76
17.94
Operating margin%
31.27
29.43
31.89
34.12
35.31
32.81
30.29
30.45
28.20
28.35
3.71
30.29
30.86
60
2.70
Net margin%
11.38
11.83
11.17
9.62
7.67
7.51
10.45
10.16
12.79
9.90
24.41
10.16
10.30
21
7.276
P/E ratio (avg)x
7.692
8.467
8.806
9.430
9.104
9.680
9.380
8.701
9.522
9.181
28.05
9.380
9.142
65
33.26
EV/EBITx
19.98
22.04
23.90
21.37
20.30
21.11
20.34
21.27
22.53
25.37
35.99
21.27
21.32
54
13.91
FCF yield (avg)%
0.40
0.40
1.87
1.26
1.00
2.37
4.89
7.65
8.15
9.53
12.16
7.65
2.12
68
26.35
FCF margin%
13.30
16.21
17.41
14.43
16.14
13.70
13.97
16.64
17.95
15.45
13.59
15.45
15.79
66
1.704
FCF / Net incomex
0.568
0.654
0.781
0.790
0.922
1.000
0.963
0.988
1.091
1.135
1.689
1.000
0.942
18
12.88
ROIC%
4.66
7.29
6.61
5.97
8.04
10.65
7.91
9.94
8.79
10.20
2.96
9.94
7.98
62
10.11
Return on equity%
17.67
15.33
14.09
15.49
13.41
15.41
16.54
16.51
18.16
17.84
2.91
16.54
16.00
28
13.25
Return on assets%
30.50
27.67
27.22
27.07
29.63
31.78
29.71
32.14
30.54
32.40
26.05
31.78
30.10
12
428.57
EPS₹
898.91
1,025
1,091
1,228
1,175
1,213
1,357
1,356
1,391
1,607
455.92
6.47%
6.54%
—
29.24
EPS growth%
27.10
29.38
27.96
26.53
26.99
26.64
27.03
26.33
27.04
27.43
3.07
27.03
27.03
18
553.05
Bookvalue per sh₹
419.14
443.68
480.14
486.24
490.97
460.44
469.47
495.34
564.77
640.56
326.58
5.46%
5.44%
—
438.14
FCF per share₹
270.16
301.74
334.76
365.32
431.87
523.23
532.41
536.95
646.96
651.29
679.01
8.56%
9.12%
—
245.38
Dividend per sh₹
232.16
237.13
254.56
227.18
221.10
221.70
237.40
226.53
203.27
182.51
230.53
(3.76%)
(2.12%)
—
22.74
Div yield (avg)%
0.92
1.58
1.91
3.95
5.45
7.19
9.71
10.96
9.05
11.02
21.43
9.71
6.32
89
6.46
Payout ratio%
35.97
33.20
35.73
38.37
40.32
37.50
37.25
35.28
36.73
38.99
19.79
37.25
36.99
8
379.2
Shares (diluted)M
447.0
402.6
366.8
333.8
361.4
355.2
376.4
320.8
288.0
247.7
375.4
(7.28%)
(5.97%)
61
23.13
Buyback yield%
6.48
6.24
4.19
6.43
4.76
3.14
0.40
0.40
1.46
0.40
29.62
0.40
3.66
44
0.980
D/E ratiox
1.053
1.159
1.181
1.170
1.335
1.319
1.341
1.249
1.330
1.239
0.283
1.319
1.244
90
85.62
Enterprise value₹B
74.70
86.61
93.00
89.42
94.97
97.71
102.9
99.52
110.6
129.8
220.0
6.45%
6.47%
47
304.6
LT debt₹B
52.31
51.46
47.89
54.65
57.85
65.55
65.70
68.51
73.75
79.57
269.3
6.58%
3.71%
28
Revenue
₹342.1B
6.13%
1.00×
Cost of revenue
₹210.2B
6.55%
1.04×
Operating expenses
₹54.53B
5.70%
0.96×
Cash and investments
14.53%
Spread over hurdle
(0.12%)