10.37
Revenue₹B
26.86
27.78
28.62
29.38
30.17
30.47
31.25
31.89
32.64
33.32
11.49
2.01%
2.40%
18
12.69
Revenue growth%
12.78
14.41
14.30
16.65
18.75
20.21
22.43
21.90
21.41
19.34
7.99
21.41
19.04
15
17.45
Gross margin%
0.49
3.15
2.16
1.57
0.40
2.70
2.01
3.33
0.62
1.03
12.52
2.01
1.79
88
29.34
Operating margin%
18.30
17.43
17.20
18.50
20.75
22.94
22.57
20.63
20.68
22.53
11.61
22.53
20.65
20
10.89
Net margin%
20.38
22.27
23.47
23.30
23.03
21.04
21.09
23.70
26.32
24.84
28.86
23.70
23.16
42
31.75
P/E ratio (avg)x
22.19
24.82
27.85
31.32
32.71
31.42
29.67
33.51
33.77
32.08
7.536
32.08
31.37
85
36.35
EV/EBITx
53.46
54.34
58.07
67.80
78.18
77.82
82.58
88.22
94.24
100.6
24.98
88.22
78.00
18
24.98
FCF yield (avg)%
22.05
24.23
22.66
24.62
24.48
26.17
23.57
23.94
25.14
25.91
11.06
25.14
24.35
65
8.74
FCF margin%
14.31
14.08
12.64
13.49
10.83
12.78
12.84
11.02
11.40
12.49
15.06
12.49
12.71
58
0.436
FCF / Net incomex
1.261
1.299
1.302
1.207
1.287
1.289
1.346
1.251
1.244
1.335
0.237
1.289
1.288
67
28.97
ROIC%
12.28
11.75
14.68
14.76
14.63
13.30
13.54
13.21
14.47
14.81
19.86
13.54
14.00
70
9.92
Return on equity%
11.75
14.55
14.44
12.70
12.46
11.64
13.35
10.83
11.43
13.67
5.72
11.64
12.58
50
13.96
Return on assets%
14.67
14.97
15.03
13.47
10.93
11.62
9.44
11.17
11.33
8.64
8.19
11.17
11.47
55
613.28
EPS₹
373.24
377.78
363.64
400.26
384.08
358.36
381.49
421.82
426.15
455.04
632.72
3.45%
1.20%
—
17.80
EPS growth%
25.78
23.95
25.57
26.06
23.99
26.95
27.80
25.90
23.84
22.86
3.79
25.90
25.68
12
357.65
Bookvalue per sh₹
862.63
829.72
865.29
767.22
858.14
930.22
853.64
785.48
880.88
981.42
412.07
2.72%
2.41%
—
619.42
FCF per share₹
345.65
383.35
432.55
454.74
464.35
490.91
537.90
594.66
625.45
648.31
823.71
6.90%
7.94%
—
199.69
Dividend per sh₹
283.84
293.12
251.47
261.66
222.39
205.14
205.09
194.30
207.32
204.74
699.39
(1.64%)
(2.72%)
—
16.58
Div yield (avg)%
31.60
31.66
32.56
30.61
30.41
28.43
28.44
27.04
29.91
30.53
23.28
28.44
30.47
91
13.88
Payout ratio%
13.24
13.47
14.10
15.53
14.95
16.75
13.88
10.92
9.92
11.84
18.59
11.84
13.68
57
11.37
Shares (diluted)M
12.71
14.12
14.40
13.33
15.27
16.61
16.55
16.75
18.58
20.91
11.37
6.48%
4.51%
84
21.51
Buyback yield%
5.31
7.38
4.93
4.42
4.45
7.43
7.69
8.55
10.16
7.35
7.96
7.69
7.37
92
0.304
D/E ratiox
1.295
1.297
1.380
1.489
1.586
1.697
1.903
1.696
1.823
1.801
1.517
1.801
1.641
25
3.731
Enterprise value₹B
23.40
22.95
21.47
20.76
21.72
24.15
23.68
23.44
24.11
22.82
17.64
0.99%
0.60%
10
17.67
LT debt₹B
39.54
41.21
41.55
39.88
42.74
43.14
44.01
45.50
53.01
58.38
25.73
6.44%
4.87%
80
Revenue
₹33.32B
2.40%
1.00×
Cost of revenue
₹16.54B
2.07%
0.97×
Operating expenses
₹5.024B
2.69%
1.03×
Property and equipment
15.56%
Return on capital
141.72%
Spread over hurdle
131.20%