20.61
Revenue₹B
19.00
20.54
21.95
23.72
25.11
26.93
28.21
30.31
32.96
35.83
21.12
7.37%
6.99%
83
25.59
Revenue growth%
29.61
31.04
31.31
28.59
26.28
28.26
25.51
26.81
25.47
22.50
16.23
25.51
27.54
62
13.68
Gross margin%
27.18
26.80
29.00
31.89
34.19
35.88
34.05
32.41
29.41
27.93
15.99
32.41
30.65
20
8.20
Operating margin%
16.08
15.07
17.50
18.55
18.51
20.19
22.69
24.86
27.73
28.55
3.47
24.86
19.37
47
20.35
Net margin%
1.04
0.40
0.62
2.86
2.42
4.49
3.76
5.99
4.75
4.86
3.15
4.75
3.31
23
35.32
P/E ratio (avg)x
42.12
50.49
58.11
65.04
67.88
79.19
85.62
92.81
91.40
109.2
8.973
91.40
73.53
39
33.45
EV/EBITx
25.40
27.21
26.89
28.71
28.25
24.74
26.16
26.20
24.31
26.14
24.16
26.14
26.18
13
11.71
FCF yield (avg)%
16.86
15.41
12.69
13.64
16.10
14.28
14.32
12.11
10.44
8.71
17.21
12.11
13.96
59
16.29
FCF margin%
8.21
10.56
9.77
10.26
9.59
11.65
10.07
11.17
9.01
11.41
29.92
11.17
10.17
50
1.458
FCF / Net incomex
0.758
0.706
0.677
0.651
0.693
0.689
0.621
0.563
0.613
0.582
1.541
0.613
0.664
16
25.18
ROIC%
9.93
7.08
5.34
5.53
7.36
5.59
4.03
3.24
2.53
0.40
20.17
3.24
5.43
13
28.74
Return on equity%
32.30
32.30
33.01
33.35
32.81
35.08
37.17
37.58
36.87
36.39
11.61
36.87
34.22
14
2.67
Return on assets%
3.06
4.75
6.87
5.21
4.33
2.02
0.69
2.61
1.22
2.40
7.83
2.02
2.84
62
71.42
EPS₹
221.55
222.41
224.98
250.36
254.37
264.10
285.46
303.21
350.54
345.93
77.01
6.34%
6.41%
—
15.60
EPS growth%
21.91
21.08
22.80
23.36
23.17
25.30
27.73
30.02
31.64
30.79
6.12
30.02
24.33
19
131.93
Bookvalue per sh₹
78.82
68.15
69.68
73.69
70.54
60.49
63.37
53.94
53.55
55.37
112.34
(4.73%)
(3.13%)
—
43.48
FCF per share₹
159.01
166.28
179.54
191.21
189.48
184.64
188.12
201.44
198.34
232.51
116.06
4.18%
4.04%
—
61.56
Dividend per sh₹
74.46
80.24
86.79
85.12
85.28
88.67
88.14
89.51
97.64
105.02
43.10
4.25%
2.95%
—
21.20
Div yield (avg)%
12.20
12.49
11.66
13.32
10.87
7.93
6.57
7.42
5.17
2.87
10.50
6.57
9.40
94
26.85
Payout ratio%
14.61
16.28
17.86
15.99
17.62
15.70
18.26
18.56
16.73
14.32
24.80
16.73
16.51
33
117.0
Shares (diluted)M
97.66
107.1
114.8
114.9
105.0
95.35
96.22
93.64
101.8
111.0
116.0
1.12%
1.88%
80
28.95
Buyback yield%
8.32
6.86
9.18
10.37
8.59
10.31
8.76
6.45
6.98
8.94
25.04
8.76
8.67
84
1.083
D/E ratiox
0.170
0.199
0.200
0.232
0.234
0.234
0.260
0.280
0.307
0.347
1.672
0.280
0.234
83
15.82
Enterprise value₹B
18.15
19.01
17.11
15.01
15.64
14.76
13.68
14.26
12.77
11.94
16.06
(5.25%)
(4.44%)
81
17.38
LT debt₹B
17.60
17.44
16.61
14.90
15.46
13.81
13.06
13.23
13.16
14.71
2.544
(0.99%)
(1.50%)
55
Revenue
₹35.83B
6.99%
1.00×
Cost of revenue
₹22.22B
6.94%
0.99×
Operating expenses
₹4.818B
7.90%
1.09×
Property and equipment
14.57%