26.97
Revenue₹B
32.10
33.54
34.69
36.83
39.10
39.92
41.56
43.32
45.34
47.08
29.62
3.78%
4.05%
94
12.01
Revenue growth%
14.57
17.22
15.48
13.38
14.04
11.21
10.49
11.82
13.55
12.57
9.52
11.82
13.47
34
21.63
Gross margin%
25.72
27.76
27.78
29.35
32.21
29.46
31.39
28.76
27.50
27.50
26.82
28.76
28.27
91
6.40
Operating margin%
12.12
13.94
14.69
12.42
14.63
17.21
19.27
18.82
19.87
18.41
29.64
18.82
15.95
46
10.24
Net margin%
14.15
16.22
18.30
15.44
16.16
14.60
13.52
12.51
14.54
13.11
14.22
13.52
14.57
55
36.16
P/E ratio (avg)x
52.35
53.29
61.35
58.70
65.16
72.29
75.11
79.77
79.96
93.00
37.57
79.77
68.72
82
32.13
EV/EBITx
37.76
37.09
41.29
39.24
38.60
43.83
48.28
53.15
52.38
59.80
23.80
52.38
42.56
32
7.28
FCF yield (avg)%
13.34
13.61
11.24
13.71
12.28
9.34
8.59
11.34
8.37
8.22
2.10
8.59
11.29
39
23.73
FCF margin%
28.81
27.94
27.39
27.49
28.58
27.00
25.99
24.49
22.05
20.00
13.38
24.49
27.20
31
0.699
FCF / Net incomex
1.480
1.523
1.366
1.268
1.189
1.180
1.250
1.298
1.452
1.604
1.308
1.298
1.332
26
8.92
ROIC%
15.42
14.78
14.80
16.40
16.44
15.90
15.61
13.13
11.91
9.26
13.21
13.13
15.11
91
23.08
Return on equity%
6.42
7.56
10.21
12.95
10.34
10.03
11.79
14.19
11.26
13.33
12.81
11.79
10.80
5
4.90
Return on assets%
2.54
3.49
5.20
5.67
8.21
8.06
9.27
11.96
10.74
11.85
24.26
10.74
8.14
62
255.00
EPS₹
198.83
225.85
258.16
274.01
305.01
325.48
353.55
350.87
372.21
383.79
278.72
4.70%
8.06%
—
19.85
EPS growth%
12.47
11.92
9.14
8.70
10.58
11.15
13.10
12.01
12.66
12.52
18.27
12.52
11.96
76
253.61
Bookvalue per sh₹
325.84
347.23
373.66
386.72
428.31
458.48
433.75
466.50
483.81
464.98
81.82
1.66%
4.29%
—
172.31
FCF per share₹
216.71
237.15
229.44
240.37
264.12
244.14
226.38
254.61
278.05
301.68
196.11
2.70%
3.47%
—
150.74
Dividend per sh₹
85.77
87.02
93.71
90.69
95.00
104.23
104.96
119.97
130.66
145.74
122.51
8.94%
6.80%
—
3.06
Div yield (avg)%
9.20
10.11
8.52
7.55
5.23
2.33
2.51
3.66
0.86
1.35
19.86
2.33
4.44
50
20.74
Payout ratio%
30.12
30.73
30.20
27.51
28.58
31.05
29.37
30.69
29.19
31.10
9.73
30.69
30.16
39
144.7
Shares (diluted)M
263.6
300.3
298.3
300.4
355.0
356.7
364.5
359.4
411.8
410.9
147.9
2.97%
4.85%
9
23.07
Buyback yield%
3.97
5.12
7.07
9.17
9.98
7.98
6.58
8.58
8.93
6.06
27.93
7.98
7.53
76
1.483
D/E ratiox
1.989
1.983
1.939
2.277
2.540
2.639
2.642
3.129
3.188
3.271
1.223
3.129
2.589
28
24.86
Enterprise value₹B
38.73
46.62
53.70
62.42
68.74
67.67
76.47
90.04
100.1
113.1
22.86
10.47%
11.71%
47
22.90
LT debt₹B
32.84
33.41
31.38
27.37
24.53
21.10
20.16
20.75
21.04
21.48
1.844
(2.62%)
(5.37%)
28
Revenue
₹47.08B
4.05%
1.00×
Cost of revenue
₹22.03B
3.93%
0.99×
Operating expenses
₹9.855B
3.82%
0.98×
Property and equipment
17.83%
Goodwill & intangibles
16.18%
Spread over hurdle
(3.04%)