9.864
Revenue₹B
10.40
10.76
11.42
11.99
12.79
13.26
13.78
14.46
15.55
16.31
10.63
4.98%
5.01%
82
28.64
Revenue growth%
18.91
21.70
22.69
21.18
21.94
19.81
18.37
20.68
21.97
23.95
20.73
20.68
21.44
47
8.83
Gross margin%
3.12
2.20
1.09
1.17
1.03
1.37
0.40
0.40
0.40
0.40
18.01
0.40
1.06
85
8.30
Operating margin%
23.18
22.35
19.81
18.18
19.41
19.22
16.97
14.02
12.70
11.71
5.08
14.02
18.70
45
8.87
Net margin%
30.13
29.23
30.63
31.11
33.15
33.74
33.41
34.77
34.67
31.89
7.89
33.74
32.52
21
20.29
P/E ratio (avg)x
27.04
24.62
24.43
25.22
26.74
24.90
26.85
29.20
29.99
27.99
28.77
27.99
26.79
86
17.53
EV/EBITx
19.40
17.21
16.58
18.15
20.00
17.68
17.00
15.16
13.92
14.59
26.38
15.16
17.11
51
10.52
FCF yield (avg)%
17.90
16.93
18.11
15.32
12.90
10.15
12.41
12.21
15.21
13.98
10.40
12.41
14.60
79
29.10
FCF margin%
27.00
25.34
28.05
28.48
27.26
26.61
28.86
27.28
27.36
25.00
10.99
27.28
27.27
73
1.073
FCF / Net incomex
1.527
1.733
1.764
1.963
2.011
2.092
1.920
1.803
1.960
2.076
0.427
1.960
1.940
53
2.42
ROIC%
9.01
11.53
13.43
13.43
11.56
13.51
12.69
10.13
8.11
6.36
26.94
10.13
11.54
10
9.20
Return on equity%
23.43
21.95
20.61
18.91
17.16
14.78
17.17
15.34
12.68
15.42
28.33
15.34
17.17
18
21.98
Return on assets%
28.27
26.21
26.75
29.67
31.00
31.75
34.01
31.05
31.80
31.84
17.79
31.80
31.03
36
29.77
EPS₹
164.20
157.49
169.01
174.59
180.58
177.29
202.14
234.42
256.31
284.90
32.27
9.55%
6.40%
—
10.25
EPS growth%
17.08
17.41
17.86
17.65
16.00
16.69
16.88
14.27
12.27
9.78
8.60
14.27
16.79
63
145.48
Bookvalue per sh₹
70.66
65.86
60.92
63.81
70.48
65.86
71.89
72.88
78.52
74.48
78.16
1.11%
0.20%
—
141.16
FCF per share₹
215.79
214.13
228.05
247.97
243.15
233.62
244.89
227.63
241.37
242.13
115.24
(0.08%)
2.36%
—
121.47
Dividend per sh₹
45.93
51.17
50.96
56.01
59.70
59.25
65.07
63.44
64.74
73.84
147.46
4.34%
4.48%
—
13.34
Div yield (avg)%
13.86
13.29
15.21
17.51
20.22
22.76
19.96
21.22
19.54
16.98
9.21
19.96
18.53
32
26.81
Payout ratio%
31.59
32.30
32.01
29.45
31.41
30.22
32.51
30.27
27.81
24.98
23.12
30.22
30.84
48
69.05
Shares (diluted)M
59.43
62.12
56.65
61.73
57.58
63.07
61.25
59.84
59.31
54.96
68.99
(0.93%)
(0.79%)
22
9.78
Buyback yield%
24.40
21.43
20.88
19.34
20.04
20.25
22.09
21.67
20.81
21.67
2.27
21.67
21.15
34
1.390
D/E ratiox
0.914
0.956
0.990
1.025
0.934
0.928
0.854
0.845
0.796
0.830
0.590
0.845
0.921
14
13.30
Enterprise value₹B
4.430
4.898
4.527
4.056
4.446
3.903
3.989
4.215
3.920
3.702
4.482
(3.60%)
(2.82%)
25
7.907
LT debt₹B
6.116
5.828
5.786
5.382
5.970
5.373
5.421
4.760
4.640
4.075
8.599
(7.35%)
(3.89%)
76
Revenue
₹16.31B
5.01%
1.00×
Cost of revenue
₹10.92B
4.89%
0.99×
Operating expenses
₹3.657B
5.58%
1.06×
Goodwill & intangibles
15.07%
Spread over hurdle
(10.40%)