24.93
Revenue₹B
24.51
24.48
25.06
25.59
26.46
27.50
28.19
29.19
29.59
30.59
25.97
2.94%
2.54%
25
22.67
Revenue growth%
31.48
31.37
33.18
32.99
34.07
36.32
35.41
37.73
39.74
42.14
7.59
37.73
34.74
60
7.25
Gross margin%
13.62
10.86
11.82
11.52
12.06
12.78
10.11
8.75
9.36
6.57
7.97
9.36
11.19
25
20.70
Operating margin%
16.03
13.89
15.79
16.68
14.73
13.32
14.07
15.99
17.02
18.81
14.15
15.99
15.89
89
12.65
Net margin%
20.01
17.26
16.11
18.56
20.93
18.30
19.48
16.97
17.52
20.33
24.59
18.30
18.43
21
28.09
P/E ratio (avg)x
18.36
18.03
20.29
23.82
24.08
26.75
28.22
29.79
29.08
29.89
8.091
29.08
25.41
14
19.01
EV/EBITx
27.61
26.97
26.80
28.12
26.98
26.44
27.70
26.29
23.99
21.14
35.82
26.29
26.89
13
10.18
FCF yield (avg)%
16.13
14.45
12.84
10.12
9.32
11.09
10.74
13.02
14.11
11.87
9.73
11.87
12.36
78
10.12
FCF margin%
26.91
28.46
27.42
28.05
30.83
31.68
32.12
33.17
31.53
32.52
4.56
32.12
31.18
70
0.920
FCF / Net incomex
1.131
0.996
1.085
0.974
0.857
0.931
0.917
0.889
0.834
0.782
0.746
0.889
0.924
10
7.91
ROIC%
3.84
1.61
1.00
0.40
1.92
0.40
0.40
3.23
1.24
1.34
4.73
1.24
1.29
15
18.17
Return on equity%
18.13
16.75
14.34
14.67
13.14
11.10
11.20
13.57
16.56
18.46
20.63
13.57
14.50
91
27.42
Return on assets%
19.50
19.53
17.07
15.57
16.29
16.46
15.54
14.71
13.45
14.19
16.66
14.71
15.93
30
25.12
EPS₹
77.97
87.00
98.75
105.93
108.91
130.72
142.24
141.64
150.72
168.73
26.21
9.15%
8.80%
—
9.98
EPS growth%
3.60
5.59
8.01
9.02
10.21
9.49
8.57
10.97
11.52
10.78
27.23
10.78
9.25
61
40.24
Bookvalue per sh₹
34.35
32.22
30.56
32.56
29.91
33.86
31.58
30.64
31.28
34.95
20.69
3.16%
0.37%
—
49.88
FCF per share₹
64.33
65.93
71.68
70.95
80.35
92.40
88.23
95.98
110.95
110.65
50.31
6.61%
4.94%
—
42.39
Dividend per sh₹
45.31
50.99
55.92
64.16
74.41
84.11
88.06
87.86
102.83
101.53
20.58
6.41%
8.65%
—
9.91
Div yield (avg)%
28.85
27.08
26.91
27.14
24.21
24.30
25.91
27.78
27.85
25.75
9.74
25.91
26.99
22
6.95
Payout ratio%
23.88
22.96
20.05
20.95
21.15
18.46
20.98
23.47
25.37
24.25
3.72
23.47
22.06
57
571.0
Shares (diluted)M
541.0
582.5
562.5
523.9
570.0
568.5
542.3
497.7
496.3
529.6
571.7
(1.46%)
(0.63%)
34
6.57
Buyback yield%
3.70
1.41
1.94
0.76
0.40
1.77
0.40
1.67
1.90
3.28
5.44
1.77
1.72
79
1.516
D/E ratiox
1.621
1.657
1.931
2.239
2.174
2.532
2.844
2.963
3.098
3.278
0.111
2.963
2.385
88
10.63
Enterprise value₹B
24.79
26.09
25.12
26.78
27.40
31.70
34.81
33.86
36.64
39.36
16.69
7.52%
6.32%
57
27.66
LT debt₹B
8.160
7.705
8.659
8.216
7.558
7.367
8.412
8.859
9.386
9.569
22.32
4.83%
2.64%
36
Revenue
₹30.59B
2.54%
1.00×
Cost of revenue
₹18.30B
2.99%
1.04×
Operating expenses
₹7.234B
1.92%
0.94×
Goodwill & intangibles
17.16%
Property and equipment
16.45%
Spread over hurdle
(3.94%)