10.31
Revenue₹B
6.224
6.647
7.102
7.814
8.644
9.463
10.34
11.24
12.38
13.49
11.26
9.32%
8.84%
91
22.37
Revenue growth%
31.62
31.17
28.71
29.61
28.36
29.46
32.40
33.07
31.17
29.78
5.41
31.17
30.47
61
26.51
Gross margin%
10.10
10.55
11.54
13.91
16.24
17.50
14.99
15.07
17.92
20.82
29.45
17.50
15.03
11
2.35
Operating margin%
25.02
27.65
24.74
26.40
24.13
21.74
23.80
21.46
24.28
27.22
12.04
23.80
24.51
62
24.71
Net margin%
27.03
26.52
27.55
24.72
22.97
21.52
23.96
24.10
25.35
23.30
15.31
23.96
24.41
55
15.36
P/E ratio (avg)x
14.34
14.89
14.52
13.58
15.50
16.26
15.48
17.44
17.92
19.17
28.31
17.44
15.49
38
14.61
EV/EBITx
25.64
30.67
36.42
43.68
48.18
49.67
51.10
59.71
70.42
73.62
33.10
59.71
48.93
78
9.32
FCF yield (avg)%
17.87
16.97
14.01
12.09
12.06
14.26
16.14
18.87
17.28
15.54
18.92
16.14
15.84
69
4.56
FCF margin%
21.09
20.89
21.88
21.18
19.04
21.08
23.56
23.06
25.14
26.30
18.79
23.56
21.53
91
0.207
FCF / Net incomex
0.358
0.365
0.378
0.406
0.424
0.415
0.473
0.504
0.495
0.569
1.564
0.495
0.420
8
28.53
ROIC%
21.52
22.12
20.74
18.17
17.15
14.86
17.13
18.91
17.02
19.46
18.38
17.13
18.54
93
9.58
Return on equity%
19.99
21.86
23.14
25.46
22.88
20.36
18.04
17.50
19.26
17.87
16.39
18.04
20.17
22
26.77
Return on assets%
31.49
32.07
34.54
34.71
32.70
31.23
32.72
32.89
34.47
34.93
21.86
32.89
32.80
22
31.33
EPS₹
73.95
83.74
98.78
108.75
116.58
131.04
128.39
131.23
142.93
146.16
34.89
4.63%
6.58%
—
21.50
EPS growth%
12.57
15.13
17.57
18.53
18.97
20.20
21.82
22.13
24.87
21.92
27.78
21.92
19.58
20
19.31
Bookvalue per sh₹
66.51
76.60
75.67
86.58
99.40
93.53
106.10
121.15
127.49
124.20
68.89
4.56%
7.09%
—
68.92
FCF per share₹
59.54
54.57
47.10
51.47
54.57
56.52
56.31
53.55
50.73
54.17
11.72
(0.15%)
(1.67%)
—
60.90
Dividend per sh₹
96.00
98.17
106.45
98.33
97.46
94.26
107.69
124.56
126.13
128.38
58.21
5.67%
3.85%
—
17.60
Div yield (avg)%
29.87
30.07
28.92
31.28
32.21
29.57
28.77
29.19
27.34
25.85
10.21
28.77
29.38
45
19.43
Payout ratio%
22.78
20.42
21.30
21.26
21.56
23.58
21.24
21.00
19.58
17.58
2.83
21.00
21.25
48
101.3
Shares (diluted)M
160.5
192.6
193.9
217.0
252.8
266.6
273.2
330.0
369.0
413.1
99.01
10.32%
11.21%
58
23.81
Buyback yield%
12.85
13.35
14.42
13.11
15.87
13.82
15.41
16.01
17.44
15.29
5.53
15.41
14.86
26
0.204
D/E ratiox
0.654
0.700
0.727
0.808
0.872
0.914
1.003
1.016
1.045
0.982
0.401
1.003
0.893
70
2.558
Enterprise value₹B
4.629
5.118
5.109
5.725
6.045
6.463
6.983
7.212
6.982
7.787
4.595
5.20%
6.20%
82
8.623
LT debt₹B
6.433
5.933
5.815
5.581
5.034
4.806
4.516
4.537
4.040
3.616
2.464
(6.40%)
(6.49%)
26
Revenue
₹13.49B
8.84%
1.00×
Cost of revenue
₹6.621B
8.91%
1.01×
Operating expenses
₹3.007B
8.70%
0.99×
Property and equipment
14.83%
Spread over hurdle
(2.07%)