9.126
Revenue₹B
24.19
25.09
25.89
27.15
27.90
29.75
31.57
32.32
34.43
36.40
9.835
5.46%
4.78%
19
3.94
Revenue growth%
6.21
6.33
7.44
7.31
8.42
10.02
9.96
9.47
11.66
10.87
27.06
10.02
8.95
47
23.79
Gross margin%
11.38
10.80
9.42
7.58
8.95
7.82
9.78
8.50
10.72
12.29
13.83
9.78
9.60
60
17.69
Operating margin%
18.50
20.01
18.38
19.00
21.81
23.58
23.24
23.51
24.88
26.72
6.61
23.58
22.53
42
13.09
Net margin%
6.20
4.95
4.47
7.11
6.37
3.95
4.79
2.65
0.40
1.41
28.50
2.65
4.63
92
27.90
P/E ratio (avg)x
28.90
32.80
38.31
37.71
38.24
39.03
44.25
50.26
54.86
53.09
21.47
50.26
38.67
77
22.92
EV/EBITx
24.65
23.47
25.77
22.34
21.91
19.28
18.74
17.03
14.73
14.34
8.007
17.03
20.59
77
9.77
FCF yield (avg)%
24.27
22.39
21.03
20.94
22.43
20.24
19.71
19.94
19.52
17.23
24.71
19.71
20.59
75
25.79
FCF margin%
12.21
12.06
14.49
15.20
17.99
20.29
20.44
19.37
21.89
20.26
24.41
20.29
18.68
38
1.628
FCF / Net incomex
1.026
1.157
1.193
1.250
1.306
1.400
1.396
1.401
1.684
1.724
0.694
1.401
1.351
93
25.23
ROIC%
23.15
21.65
22.54
21.92
21.58
21.31
20.46
18.39
20.19
18.65
3.87
20.19
21.44
74
22.49
Return on equity%
20.73
21.60
20.14
21.17
20.61
21.09
19.91
20.20
18.06
18.84
9.37
19.91
20.41
64
24.43
Return on assets%
6.82
5.97
4.87
5.05
4.51
4.38
3.01
0.93
3.77
0.83
24.17
3.01
4.45
45
621.42
EPS₹
1,067
1,085
1,178
1,077
1,141
1,029
1,061
1,060
1,112
1,100
646.81
(0.72%)
0.12%
—
26.05
EPS growth%
30.30
31.98
29.73
29.39
29.48
29.98
27.25
29.01
28.43
26.70
14.84
28.43
29.43
59
712.98
Bookvalue per sh₹
236.27
265.26
252.18
296.17
317.68
365.32
421.18
424.82
476.95
490.17
870.87
9.06%
7.31%
—
393.63
FCF per share₹
727.43
683.05
615.73
526.46
520.88
551.18
498.44
439.89
422.91
418.72
240.33
(4.27%)
(5.45%)
—
232.63
Dividend per sh₹
337.41
354.82
328.73
328.85
317.95
329.07
311.18
333.36
294.64
286.68
517.48
(2.05%)
(0.70%)
—
21.22
Div yield (avg)%
11.36
13.89
15.00
12.77
12.49
13.89
11.66
8.77
9.51
7.00
2.01
9.51
12.07
77
15.03
Payout ratio%
9.35
8.81
7.26
7.37
8.48
10.66
8.20
8.14
6.91
6.33
9.79
8.14
8.17
58
31.89
Shares (diluted)M
25.03
26.40
25.30
24.21
23.02
20.26
19.56
18.07
15.74
13.66
31.91
(9.91%)
(5.50%)
88
25.90
Buyback yield%
36.07
35.85
33.27
30.96
32.52
30.31
31.62
33.44
31.90
30.53
9.41
31.62
32.21
56
0.639
D/E ratiox
1.322
1.210
1.172
1.100
1.168
1.022
1.000
0.923
0.789
0.819
0.908
0.923
1.061
43
27.30
Enterprise value₹B
43.34
44.51
51.04
50.15
55.69
61.36
62.49
71.67
85.42
102.6
24.57
13.00%
10.63%
88
28.37
LT debt₹B
12.99
12.63
13.56
11.86
11.26
9.808
8.728
8.486
7.792
7.668
23.06
(7.40%)
(5.52%)
51
Revenue
₹36.40B
4.78%
1.00×
Cost of revenue
₹24.68B
4.74%
1.00×
Operating expenses
₹8.125B
4.23%
0.95×
Property and equipment
17.54%
Goodwill & intangibles
15.45%
Spread over hurdle
14.37%