5.186
Revenue₹B
3.543
3.757
3.931
4.154
4.544
4.850
5.069
5.363
5.697
5.992
5.510
5.69%
5.89%
72
16.04
Revenue growth%
5.86
6.52
3.53
0.67
1.42
2.86
3.44
6.03
6.84
7.96
3.80
6.03
4.70
20
18.77
Gross margin%
0.40
0.40
0.40
0.40
2.40
0.40
0.64
2.40
5.29
4.45
26.09
2.40
0.52
91
3.20
Operating margin%
12.87
15.37
14.51
16.73
16.80
18.10
17.75
15.17
14.29
15.19
27.41
15.19
15.28
82
9.51
Net margin%
13.68
11.29
12.55
14.60
17.07
19.32
21.45
20.14
22.75
22.91
9.89
21.45
18.19
77
11.65
P/E ratio (avg)x
37.32
39.01
42.64
47.72
51.61
53.92
54.66
63.70
63.37
70.65
16.34
63.37
52.77
22
37.69
EV/EBITx
34.48
30.47
32.30
27.76
27.56
29.34
25.40
26.09
23.86
21.94
10.75
25.40
27.66
92
5.37
FCF yield (avg)%
19.52
18.05
16.89
18.92
17.46
17.60
18.41
19.09
19.40
22.00
11.83
19.09
18.66
65
26.93
FCF margin%
0.51
2.32
2.45
2.81
0.40
1.59
3.13
3.24
6.08
7.67
27.46
3.24
2.63
25
1.662
FCF / Net incomex
0.406
0.428
0.426
0.454
0.450
0.435
0.490
0.498
0.459
0.461
0.943
0.461
0.452
30
14.72
ROIC%
18.02
16.37
14.77
12.99
13.73
13.31
13.66
16.17
14.78
17.08
22.69
14.78
14.78
91
6.10
Return on equity%
3.80
6.76
9.57
9.87
9.31
8.41
11.35
12.33
12.67
9.82
5.43
11.35
9.70
91
14.17
Return on assets%
5.70
3.31
4.95
2.24
2.78
3.09
2.92
1.42
2.02
0.40
19.51
2.02
2.85
22
188.58
EPS₹
111.32
113.38
102.57
108.21
111.96
113.84
105.51
105.45
94.25
87.83
203.45
(4.74%)
(3.71%)
—
26.86
EPS growth%
25.34
22.66
20.57
22.07
21.39
21.90
19.95
22.85
23.62
25.17
11.34
22.85
22.37
19
84.01
Bookvalue per sh₹
141.64
137.50
146.54
137.96
129.62
134.38
131.20
128.37
118.03
133.81
139.37
0.64%
0.44%
—
340.85
FCF per share₹
107.35
106.72
109.24
120.45
108.57
97.48
97.33
97.90
93.70
89.20
322.03
(3.85%)
(2.46%)
—
117.75
Dividend per sh₹
360.53
388.42
348.32
350.34
390.80
424.53
395.65
382.47
356.96
387.48
174.72
(0.17%)
(0.42%)
—
8.49
Div yield (avg)%
2.66
0.70
0.40
0.40
0.40
3.37
5.61
4.11
1.28
3.14
10.56
3.37
1.97
47
13.82
Payout ratio%
5.64
3.09
1.88
0.40
1.81
1.97
0.40
2.77
1.43
0.65
28.09
1.43
1.84
92
10.51
Shares (diluted)M
8.411
8.511
8.448
9.121
7.988
8.148
8.075
7.456
6.693
6.785
10.47
(3.21%)
(1.56%)
68
28.38
Buyback yield%
12.02
9.22
6.29
3.99
6.43
7.85
9.66
7.74
7.62
5.24
6.23
7.74
7.68
59
1.445
D/E ratiox
0.208
0.214
0.208
0.213
0.193
0.178
0.163
0.153
0.167
0.144
0.962
0.163
0.185
87
6.616
Enterprise value₹B
7.663
7.180
7.729
8.515
9.521
9.000
9.732
10.01
11.01
11.02
4.072
2.97%
4.86%
51
2.127
LT debt₹B
1.039
1.033
1.130
1.247
1.445
1.432
1.445
1.428
1.545
1.514
6.156
0.94%
4.17%
38
Revenue
₹5.992B
5.89%
1.00×
Cost of revenue
₹3.272B
5.60%
0.97×
Operating expenses
₹752.1M
7.09%
1.12×
Property and equipment
14.40%
Spread over hurdle
50.65%