165.7
Revenue₹B
147.3
159.2
173.9
187.5
199.4
215.8
233.1
254.9
269.6
290.3
170.7
7.80%
7.76%
90
23.91
Revenue growth%
26.99
27.39
27.05
29.80
32.16
29.58
30.04
28.52
28.06
27.64
4.69
28.52
28.29
10
25.78
Gross margin%
10.60
9.66
7.05
6.91
8.42
6.10
6.24
4.35
5.39
3.77
5.22
5.39
6.58
60
2.23
Operating margin%
8.71
11.08
12.24
14.14
14.07
16.70
17.73
19.38
16.39
15.44
28.56
16.70
14.79
61
26.86
Net margin%
29.51
32.00
32.70
34.51
36.89
35.82
37.17
35.25
36.47
38.57
19.56
36.47
35.54
31
36.07
P/E ratio (avg)x
36.23
40.06
45.90
51.68
53.88
62.94
74.79
79.24
85.80
96.91
22.27
79.24
58.41
35
20.49
EV/EBITx
34.45
33.53
37.46
36.64
37.08
34.06
37.16
37.36
37.87
39.43
6.802
37.36
37.12
42
21.97
FCF yield (avg)%
25.96
26.71
27.60
28.53
29.22
26.26
28.41
30.74
29.41
30.38
3.28
29.41
28.47
22
14.96
FCF margin%
13.45
15.38
13.73
11.38
13.02
12.27
10.26
12.09
12.21
10.67
7.42
12.09
12.24
81
1.014
FCF / Net incomex
0.411
0.414
0.383
0.410
0.455
0.426
0.424
0.464
0.511
0.560
0.645
0.464
0.425
16
4.70
ROIC%
18.79
21.74
22.22
19.86
17.67
19.44
22.27
22.21
22.16
20.00
6.01
22.16
20.87
33
14.75
Return on equity%
14.07
15.71
15.92
17.03
17.73
18.29
15.42
15.42
15.00
12.20
20.92
15.42
15.56
20
24.51
Return on assets%
23.26
23.73
21.58
18.60
20.49
21.39
19.22
18.69
20.94
21.48
2.80
20.94
21.17
71
21.59
EPS₹
62.03
61.76
60.47
61.19
64.19
64.68
68.89
69.29
64.86
67.38
23.00
0.98%
(0.33%)
—
5.45
EPS growth%
3.94
6.65
7.37
7.96
10.95
9.35
7.25
8.77
7.06
7.66
22.69
7.66
7.51
10
26.94
Bookvalue per sh₹
73.66
67.07
66.04
69.48
63.77
70.64
72.91
76.23
84.23
76.12
28.04
3.60%
(0.20%)
—
89.70
FCF per share₹
169.75
190.68
203.45
225.40
214.08
246.09
237.66
264.35
259.03
275.14
98.82
5.15%
6.33%
—
90.74
Dividend per sh₹
99.74
96.65
89.64
86.71
94.19
98.79
102.11
102.09
98.13
98.72
79.79
0.94%
(0.79%)
—
26.34
Div yield (avg)%
37.69
37.69
36.19
34.30
32.01
31.27
31.47
31.11
31.38
32.20
26.88
31.38
32.10
79
12.39
Payout ratio%
34.21
34.26
33.27
31.68
34.16
32.08
34.64
33.11
33.96
35.83
3.85
33.96
34.06
13
1.046
Shares (diluted)B
1.382
1.314
1.354
1.306
1.244
1.368
1.337
1.397
1.361
1.405
1.024
2.46%
0.70%
86
13.35
Buyback yield%
12.38
10.69
8.89
7.17
9.62
8.65
8.60
11.50
9.33
8.02
27.29
8.65
9.11
91
0.250
D/E ratiox
0.753
0.765
0.709
0.624
0.543
0.572
0.533
0.563
0.497
0.536
0.803
0.536
0.568
61
26.12
Enterprise value₹B
223.5
236.6
269.0
295.5
284.3
319.3
315.4
309.5
297.7
349.0
123.8
4.19%
5.45%
85
156.2
LT debt₹B
147.8
162.5
151.0
153.7
157.3
169.5
178.0
164.4
178.3
186.4
47.08
3.46%
2.64%
34
Revenue
₹290.3B
7.76%
1.00×
Cost of revenue
₹203.2B
7.76%
1.00×
Operating expenses
₹56.27B
7.89%
1.01×
Property and equipment
19.38%
Spread over hurdle
(10.04%)