154.9
Revenue₹B
252.5
276.2
305.8
334.2
366.4
400.8
439.2
468.8
518.7
557.9
158.5
8.77%
9.18%
52
2.43
Revenue growth%
17.66
20.13
17.58
15.18
17.64
16.03
19.00
18.84
18.43
15.62
16.98
18.43
17.65
34
9.77
Gross margin%
23.82
26.01
25.80
23.39
23.10
23.12
20.90
23.24
24.01
25.51
10.79
23.24
23.61
43
27.70
Operating margin%
11.58
10.23
13.18
12.60
11.30
9.60
7.44
7.08
8.95
7.68
6.95
7.68
9.92
95
24.60
Net margin%
9.31
8.89
8.33
7.15
5.03
7.03
5.07
4.77
6.03
7.09
4.49
6.03
7.06
58
12.92
P/E ratio (avg)x
12.46
11.92
11.17
10.78
10.60
9.990
9.131
9.842
10.10
8.779
28.30
9.842
10.35
60
21.88
EV/EBITx
31.77
33.35
38.26
43.32
41.59
39.28
45.36
45.82
51.03
52.53
8.831
45.82
42.46
9
11.67
FCF yield (avg)%
31.16
31.04
31.66
32.96
33.96
35.45
33.12
30.97
28.25
28.19
2.51
30.97
31.41
56
23.74
FCF margin%
0.43
0.40
0.40
1.42
0.40
1.03
1.72
2.33
1.50
3.03
26.43
1.72
1.23
37
1.362
FCF / Net incomex
0.649
0.670
0.609
0.605
0.558
0.519
0.569
0.532
0.511
0.510
1.784
0.519
0.563
79
29.35
ROIC%
15.41
14.61
11.81
10.43
13.17
15.37
16.52
14.24
12.67
10.59
19.48
14.24
13.71
33
20.97
Return on equity%
19.79
20.19
19.74
19.63
17.11
15.36
16.86
14.95
17.57
15.62
20.46
15.62
17.34
77
5.94
Return on assets%
19.87
20.27
18.40
20.76
21.37
24.36
22.68
25.01
23.07
20.53
21.85
23.07
21.07
44
320.68
EPS₹
107.08
110.03
111.68
125.13
125.43
138.08
139.81
143.23
147.20
153.56
342.41
4.13%
4.70%
—
20.21
EPS growth%
10.84
8.54
9.00
6.47
9.04
9.88
12.69
10.63
11.95
14.53
19.72
11.95
10.25
70
190.61
Bookvalue per sh₹
279.92
300.20
303.41
280.49
241.07
217.60
196.64
197.25
209.33
185.69
420.02
(5.09%)
(4.28%)
—
200.66
FCF per share₹
91.44
97.22
102.91
114.56
112.30
114.30
127.53
141.54
147.69
166.52
384.00
8.20%
7.76%
—
407.65
Dividend per sh₹
546.29
581.34
647.57
701.86
735.09
815.08
833.46
817.65
827.39
823.75
335.54
2.30%
5.70%
—
25.13
Div yield (avg)%
15.52
16.74
18.89
17.97
19.46
17.68
16.16
14.79
14.51
15.87
20.41
15.87
16.45
55
20.74
Payout ratio%
7.02
6.17
7.85
9.71
11.78
11.24
9.90
10.69
8.43
6.00
16.88
9.90
9.07
87
0.667
Shares (diluted)B
0.818
0.971
1.049
1.184
1.242
1.387
1.340
1.361
1.610
1.683
0.699
6.27%
7.55%
33
6.23
Buyback yield%
10.59
11.52
11.07
8.11
6.44
7.19
6.01
6.27
7.23
5.48
10.65
6.27
7.21
8
1.139
D/E ratiox
1.294
1.272
1.339
1.282
1.427
1.555
1.667
1.556
1.548
1.459
1.535
1.555
1.443
37
302.7
Enterprise value₹B
158.9
156.4
147.4
160.9
152.5
172.3
180.1
188.7
198.2
195.9
389.0
5.13%
1.17%
38
238.8
LT debt₹B
100.4
89.26
86.10
86.86
84.28
90.40
83.27
86.35
94.39
84.79
171.0
0.12%
(1.62%)
85
Revenue
₹557.9B
9.18%
1.00×
Cost of revenue
₹326.7B
9.10%
0.99×
Operating expenses
₹69.87B
9.18%
1.00×
Property and equipment
18.31%
Cash and investments
16.90%
Goodwill & intangibles
16.36%
Spread over hurdle
25.36%