34.84
Revenue₹B
153.5
167.2
181.7
198.0
218.2
234.7
256.9
279.4
300.9
327.6
38.80
8.47%
8.68%
16
6.73
Revenue growth%
27.51
24.53
21.94
20.57
22.45
23.35
25.24
23.39
21.15
19.10
26.24
23.35
22.90
10
8.35
Gross margin%
7.03
7.87
10.14
7.18
9.34
9.38
11.79
9.86
7.43
6.87
17.98
9.38
8.61
19
28.41
Operating margin%
11.02
10.58
10.15
9.18
8.87
6.90
7.50
5.79
4.64
3.96
22.73
5.79
8.18
83
2.95
Net margin%
8.80
8.04
6.82
5.69
7.09
6.15
6.07
6.63
5.81
8.69
14.48
6.15
6.73
29
23.88
P/E ratio (avg)x
32.49
35.88
38.02
40.78
43.10
48.89
46.50
44.55
49.54
47.66
32.14
47.66
43.82
62
8.190
EV/EBITx
40.38
40.80
41.36
42.50
37.68
33.92
33.61
29.99
31.15
33.67
22.97
33.61
35.80
14
27.38
FCF yield (avg)%
27.22
27.37
25.57
26.40
26.53
26.77
28.36
27.94
28.42
30.41
3.39
28.36
27.30
81
7.98
FCF margin%
11.25
9.37
11.28
9.89
7.62
9.34
12.16
9.38
7.10
4.81
7.92
9.34
9.38
53
0.823
FCF / Net incomex
2.404
2.579
2.610
2.704
3.198
3.419
4.075
4.489
4.818
4.870
0.992
4.489
3.308
50
12.60
ROIC%
20.66
19.84
17.43
18.33
16.73
16.66
14.18
12.52
11.59
14.39
5.02
14.18
16.69
51
12.77
Return on equity%
5.33
8.23
6.75
5.57
6.58
9.54
11.62
11.86
13.82
14.04
27.20
11.86
8.88
35
21.45
Return on assets%
8.94
8.85
7.06
5.40
7.18
5.99
4.27
5.55
3.11
4.47
18.62
4.47
5.77
65
212.93
EPS₹
395.10
426.77
488.09
552.52
614.02
607.66
592.56
619.09
652.43
770.22
221.70
4.64%
7.27%
—
28.48
EPS growth%
24.46
21.98
19.16
17.86
15.21
15.66
16.58
17.27
18.00
15.95
11.50
16.58
17.57
67
218.64
Bookvalue per sh₹
206.67
186.04
184.42
159.94
159.63
150.27
151.72
156.55
165.99
162.85
267.74
0.40%
(3.66%)
—
236.79
FCF per share₹
93.38
87.01
86.38
77.58
70.82
65.78
71.49
75.90
67.81
67.90
218.14
(0.84%)
(3.23%)
—
240.09
Dividend per sh₹
240.01
266.44
250.39
228.37
206.85
201.52
179.81
188.78
199.71
216.28
101.80
0.90%
(1.74%)
—
28.92
Div yield (avg)%
31.20
29.00
29.57
30.18
32.91
30.81
30.44
33.00
35.84
36.72
10.45
33.00
31.00
62
16.74
Payout ratio%
14.77
17.55
16.36
18.38
20.10
20.89
19.17
21.81
22.08
22.01
23.88
21.81
19.64
22
553.7
Shares (diluted)M
449.3
415.7
371.5
385.6
371.1
348.4
321.4
306.6
310.0
320.6
536.3
(2.88%)
(4.17%)
91
12.70
Buyback yield%
36.12
34.66
36.46
36.53
33.85
36.09
35.81
34.92
34.92
35.56
22.05
35.56
35.69
62
0.677
D/E ratiox
0.761
0.662
0.579
0.508
0.557
0.494
0.458
0.449
0.389
0.356
0.128
0.449
0.501
36
238.0
Enterprise value₹B
115.1
108.1
116.4
124.3
133.6
120.1
115.9
105.2
98.23
104.8
193.1
(4.75%)
(0.86%)
79
116.2
LT debt₹B
62.60
70.54
70.92
83.26
88.25
89.59
101.7
107.4
125.2
141.2
172.5
9.86%
10.24%
84
Revenue
₹327.6B
8.68%
1.00×
Cost of revenue
₹217.5B
8.62%
0.99×
Operating expenses
₹49.55B
9.28%
1.06×
Goodwill & intangibles
19.63%
Spread over hurdle
14.77%