18.37
Revenue₹B
35.01
37.97
41.41
45.79
49.47
54.82
58.97
64.97
71.85
76.81
19.02
9.20%
9.09%
89
25.57
Revenue growth%
22.97
24.45
23.68
23.16
23.59
23.14
25.29
27.65
25.39
27.25
8.69
25.39
24.06
53
8.36
Gross margin%
1.17
0.40
3.34
2.68
3.50
6.29
5.58
6.31
6.91
4.44
4.01
6.29
3.97
46
26.41
Operating margin%
26.47
26.26
28.24
27.08
27.11
28.30
30.32
28.80
28.09
26.64
25.88
28.30
27.60
54
8.80
Net margin%
23.92
21.99
22.02
22.47
23.08
21.67
22.24
23.72
24.23
23.76
4.39
23.72
22.77
24
12.48
P/E ratio (avg)x
6.057
5.904
5.886
5.874
6.033
6.101
5.811
5.342
4.592
4.512
24.06
5.342
5.880
41
12.43
EV/EBITx
12.81
11.50
11.36
12.20
12.86
11.69
12.31
12.98
11.07
9.548
35.37
11.69
11.94
27
6.76
FCF yield (avg)%
7.48
10.19
12.23
10.80
8.95
10.84
10.23
7.42
9.53
8.81
7.65
9.53
9.86
14
18.03
FCF margin%
13.28
13.79
15.20
15.43
15.29
14.44
15.09
17.36
19.62
18.30
7.35
17.36
15.25
55
0.142
FCF / Net incomex
1.818
2.101
1.993
1.893
2.026
2.100
2.310
2.640
2.796
3.298
0.193
2.640
2.101
48
6.71
ROIC%
3.93
2.51
4.96
5.64
6.98
4.59
5.81
3.72
4.19
6.50
12.44
4.59
4.78
42
21.41
Return on equity%
14.50
14.32
14.75
16.53
13.99
14.13
12.58
10.56
9.58
9.97
8.36
10.56
14.06
50
19.90
Return on assets%
0.40
3.26
5.87
7.00
7.27
6.52
6.53
6.19
3.82
2.59
27.92
6.19
6.03
47
22.51
EPS₹
34.34
38.08
40.24
39.84
39.73
44.66
45.40
41.10
40.90
44.71
23.13
2.39%
2.79%
—
22.22
EPS growth%
17.68
19.69
20.49
18.31
18.95
17.95
15.95
17.24
17.36
18.83
17.03
17.36
18.13
54
38.60
Bookvalue per sh₹
59.84
66.49
74.37
70.68
79.05
85.34
87.42
84.83
92.18
99.37
81.76
4.68%
4.98%
—
38.69
FCF per share₹
84.86
94.67
103.24
103.89
118.22
128.24
119.95
135.21
130.93
151.29
46.80
5.06%
6.99%
—
49.05
Dividend per sh₹
53.09
59.53
62.10
68.30
69.43
76.78
87.53
85.11
79.24
91.79
28.69
5.74%
5.87%
—
22.87
Div yield (avg)%
20.57
20.73
22.16
23.13
25.82
24.35
25.00
23.27
24.70
22.04
28.07
24.35
23.20
70
7.56
Payout ratio%
9.37
8.85
6.72
7.15
8.64
7.64
6.58
8.59
5.83
4.90
3.13
6.58
7.39
12
0.624
Shares (diluted)B
0.810
0.845
0.940
0.881
0.878
0.962
0.988
1.036
1.029
0.972
0.593
2.04%
1.23%
76
7.75
Buyback yield%
30.39
28.88
31.71
33.72
34.60
35.95
34.99
35.13
32.53
34.06
9.99
34.99
33.89
52
1.341
D/E ratiox
1.171
1.339
1.487
1.519
1.521
1.618
1.669
1.662
1.712
1.810
1.610
1.669
1.569
62
4.241
Enterprise value₹B
50.71
49.68
49.88
55.30
49.66
48.76
52.17
56.97
55.54
62.56
33.49
4.73%
1.97%
10
71.91
LT debt₹B
25.32
25.27
22.90
22.49
22.38
21.46
23.01
24.62
26.68
28.85
7.662
5.20%
2.06%
65
Revenue
₹76.81B
9.09%
1.00×
Cost of revenue
₹38.34B
8.48%
0.95×
Operating expenses
₹13.09B
9.80%
1.07×
Property and equipment
15.23%