168.5
Revenue₹B
223.3
226.4
223.7
221.9
226.5
232.0
230.9
233.9
237.9
239.3
187.5
1.10%
0.51%
55
12.53
Revenue growth%
9.71
8.06
6.06
3.07
4.01
4.59
7.54
5.43
5.46
8.37
15.71
5.46
5.76
38
10.27
Gross margin%
24.57
21.78
21.81
22.32
23.27
21.90
19.62
18.28
19.80
21.29
9.17
19.80
21.80
83
19.72
Operating margin%
13.26
12.59
10.93
11.97
10.83
9.31
7.24
10.00
11.83
14.67
28.09
10.00
11.38
15
27.53
Net margin%
9.05
9.59
6.90
5.55
7.14
4.57
4.84
2.48
0.40
2.81
28.01
2.81
5.20
19
9.648
P/E ratio (avg)x
28.45
29.79
29.32
29.85
28.91
30.34
34.82
40.13
44.42
43.63
22.75
40.13
30.09
35
36.22
EV/EBITx
39.32
37.63
42.39
46.17
45.56
51.21
53.29
48.85
44.99
41.28
32.84
48.85
45.28
16
22.09
FCF yield (avg)%
9.15
8.26
6.27
8.16
7.23
8.77
5.85
7.54
7.40
10.06
23.78
7.54
7.85
19
13.83
FCF margin%
28.53
30.18
30.05
30.81
33.11
30.23
32.17
30.75
29.01
30.24
11.65
30.24
30.23
22
1.105
FCF / Net incomex
1.417
1.642
1.831
2.066
2.127
2.274
2.242
2.192
2.271
2.509
0.755
2.271
2.160
90
6.84
ROIC%
24.49
24.81
24.65
21.92
20.17
18.99
18.23
19.33
19.36
22.00
18.24
19.33
21.04
93
12.63
Return on equity%
24.23
26.96
28.92
29.36
29.78
29.29
28.97
30.50
31.81
31.31
5.10
30.50
29.33
95
17.71
Return on assets%
5.07
7.06
6.09
6.49
4.82
2.89
5.40
3.48
2.22
0.40
17.50
2.89
4.95
41
238.98
EPS₹
403.18
357.63
343.13
316.69
300.81
329.33
310.82
278.69
309.72
278.45
262.07
(1.53%)
(4.59%)
—
21.52
EPS growth%
17.04
18.10
15.33
17.67
14.87
17.31
18.27
17.93
17.34
15.34
2.12
17.34
17.32
43
255.20
Bookvalue per sh₹
951.75
1,121
1,234
1,292
1,468
1,486
1,618
1,768
1,696
1,751
707.79
3.58%
5.85%
—
773.74
FCF per share₹
542.54
644.08
638.03
707.21
779.40
878.70
1,044
1,156
1,159
1,125
159.01
7.62%
8.60%
—
231.13
Dividend per sh₹
326.98
337.06
294.20
325.79
337.60
333.09
336.02
293.38
288.95
278.53
747.46
(3.77%)
(2.29%)
—
15.31
Div yield (avg)%
9.18
11.62
12.53
15.43
18.16
18.57
18.72
20.91
19.10
16.95
22.32
18.72
17.55
29
27.68
Payout ratio%
6.45
9.35
6.69
7.03
9.34
12.21
14.06
12.42
11.77
13.56
3.19
12.42
10.56
44
291.4
Shares (diluted)M
323.4
364.9
399.4
426.7
414.1
404.8
385.2
418.8
428.5
397.1
290.1
(0.83%)
1.23%
90
10.43
Buyback yield%
10.47
10.43
10.60
12.28
10.36
8.22
5.93
6.94
6.14
8.24
15.43
6.94
9.30
23
1.763
D/E ratiox
0.364
0.358
0.353
0.347
0.341
0.358
0.378
0.408
0.361
0.395
1.318
0.378
0.360
27
177.6
Enterprise value₹B
154.5
139.9
147.1
156.8
175.4
196.9
186.0
179.6
193.0
179.7
192.0
0.49%
2.38%
56
67.23
LT debt₹B
45.51
45.59
47.02
50.82
54.19
51.89
51.54
50.05
47.88
45.24
80.75
(3.55%)
(0.90%)
70
Revenue
₹239.3B
0.51%
1.00×
Cost of revenue
₹150.4B
0.42%
0.99×
Operating expenses
₹29.73B
0.56%
1.00×
Property and equipment
13.99%
Spread over hurdle
38.37%