90.60
Revenue₹B
155.1
161.6
168.3
176.3
185.1
197.8
208.9
223.3
236.2
248.4
96.06
6.06%
5.50%
39
9.96
Revenue growth%
8.33
5.79
2.86
4.57
2.28
1.66
1.26
0.40
0.72
3.43
6.14
1.26
2.57
56
22.36
Gross margin%
16.20
19.16
18.19
17.53
17.59
17.97
16.31
14.03
12.24
13.71
25.15
14.03
16.92
90
19.38
Operating margin%
22.95
25.76
23.30
21.91
23.32
22.18
19.95
19.38
20.69
22.21
20.53
20.69
22.20
13
11.36
Net margin%
25.04
22.16
22.83
20.16
19.60
22.13
24.70
22.35
23.10
20.81
3.14
22.35
22.26
65
23.46
P/E ratio (avg)x
21.62
21.83
24.38
26.77
28.37
32.39
32.14
32.54
36.81
35.11
9.140
32.54
30.26
17
25.24
EV/EBITx
36.24
38.21
41.73
39.75
42.69
47.91
43.91
48.55
49.96
51.66
11.77
48.55
43.30
7
3.28
FCF yield (avg)%
29.18
30.64
32.31
30.75
30.62
30.78
31.77
32.46
32.67
32.52
4.26
32.46
31.27
61
16.33
FCF margin%
22.50
23.52
23.45
20.48
20.69
17.91
18.21
17.04
18.30
18.76
29.31
18.21
19.62
53
0.733
FCF / Net incomex
0.634
0.674
0.686
0.704
0.790
0.787
0.768
0.760
0.813
0.763
0.519
0.768
0.761
43
29.34
ROIC%
7.71
10.28
7.33
4.64
2.20
4.43
4.19
3.95
2.23
2.29
16.87
3.95
4.31
86
26.98
Return on equity%
17.15
18.63
20.95
22.90
25.14
25.39
23.87
24.37
24.07
26.28
27.61
24.37
23.97
94
8.61
Return on assets%
27.47
28.50
28.88
30.23
28.85
31.19
31.57
34.17
34.92
34.80
12.69
34.17
30.71
23
367.83
EPS₹
692.64
743.37
822.78
810.17
915.82
951.32
1,083
1,215
1,179
1,326
389.39
7.69%
6.72%
—
6.80
EPS growth%
26.55
24.62
21.88
22.20
19.24
20.02
17.82
15.62
17.25
19.91
14.98
17.82
19.96
65
385.72
Bookvalue per sh₹
247.53
249.56
227.64
240.60
265.02
242.26
246.02
221.10
197.30
198.62
145.64
(5.60%)
(2.47%)
—
414.59
FCF per share₹
716.82
735.92
796.09
854.49
983.18
1,072
1,200
1,368
1,623
1,880
435.24
13.85%
11.92%
—
444.78
Dividend per sh₹
812.31
800.90
846.25
811.65
806.89
834.78
857.34
815.08
809.46
857.30
387.57
1.22%
1.23%
—
10.82
Div yield (avg)%
3.86
1.97
2.69
3.36
1.81
4.24
4.30
2.12
3.40
5.08
21.41
4.24
3.38
37
23.45
Payout ratio%
9.47
8.26
9.62
10.74
11.35
8.96
6.72
8.49
6.37
8.92
24.42
8.49
8.94
40
405.9
Shares (diluted)M
505.1
477.5
490.6
557.5
634.3
642.8
647.4
719.7
712.7
821.1
402.5
5.30%
4.49%
86
13.54
Buyback yield%
25.03
23.15
25.97
27.80
29.25
27.02
29.92
29.55
32.40
32.36
20.39
29.92
28.53
22
0.894
D/E ratiox
0.940
1.061
1.022
1.179
1.257
1.359
1.578
1.538
1.789
1.904
0.791
1.578
1.308
79
157.2
Enterprise value₹B
233.7
214.0
226.5
234.0
246.6
236.7
244.1
258.7
231.1
217.8
191.3
(2.45%)
0.04%
31
38.85
LT debt₹B
144.2
157.8
178.5
205.5
202.1
220.3
250.2
287.2
332.3
370.5
138.0
12.89%
11.12%
24
Revenue
₹248.4B
5.50%
1.00×
Cost of revenue
₹159.5B
5.53%
1.00×
Operating expenses
₹45.45B
6.48%
1.10×
Property and equipment
18.24%
Spread over hurdle
12.95%