5.512
Revenue₹B
8.467
8.669
8.747
8.709
8.615
8.806
9.040
9.118
9.070
9.332
6.120
1.61%
0.77%
13
29.64
Revenue growth%
15.75
16.64
16.07
14.59
16.25
15.88
13.68
16.01
16.73
19.00
29.34
16.01
16.04
68
7.64
Gross margin%
5.17
3.76
6.54
6.66
8.26
9.73
9.53
6.54
3.74
2.16
14.31
6.54
6.54
30
6.47
Operating margin%
12.12
9.96
7.89
8.01
5.50
7.46
6.44
3.84
4.33
3.09
17.25
4.33
6.95
30
6.21
Net margin%
28.70
29.17
30.95
32.69
32.81
33.06
34.75
32.31
33.20
33.09
12.03
33.09
32.75
22
19.33
P/E ratio (avg)x
19.86
21.62
23.66
20.93
22.27
22.21
24.38
22.91
20.86
22.58
13.87
22.58
22.24
89
25.19
EV/EBITx
30.77
28.51
29.08
31.31
28.33
25.20
26.38
27.74
28.67
30.41
32.01
27.74
28.59
85
7.69
FCF yield (avg)%
17.03
16.62
17.64
15.89
16.02
18.33
20.15
19.25
17.97
17.37
27.15
18.33
17.51
84
28.24
FCF margin%
20.76
18.57
15.86
13.21
14.82
16.58
14.66
12.49
15.01
16.95
14.74
15.01
15.44
31
1.461
FCF / Net incomex
1.621
1.519
1.586
1.695
1.810
1.727
1.837
1.990
2.099
2.049
1.554
1.990
1.769
16
12.26
ROIC%
7.91
10.31
9.21
11.83
10.94
12.52
15.13
14.93
15.31
16.64
25.84
15.13
12.17
76
25.35
Return on equity%
16.69
15.63
16.88
15.66
17.96
15.97
14.89
12.05
9.76
7.14
27.40
12.05
15.65
31
15.28
Return on assets%
23.77
22.68
22.59
22.94
25.84
28.05
28.96
27.34
26.26
24.12
22.71
27.34
24.98
95
197.76
EPS₹
118.96
109.48
120.27
131.37
117.44
124.38
110.48
119.73
115.46
104.57
217.20
(2.29%)
(2.22%)
—
13.64
EPS growth%
4.43
2.19
3.60
1.89
0.40
0.40
3.34
0.84
0.40
2.52
27.68
0.84
2.04
61
250.69
Bookvalue per sh₹
53.68
48.18
54.56
61.58
61.59
61.66
61.14
59.32
53.77
55.75
47.64
(1.97%)
(0.70%)
—
243.45
FCF per share₹
349.21
406.24
480.59
470.69
566.93
613.54
682.87
762.02
754.15
844.74
213.15
8.30%
9.43%
—
61.50
Dividend per sh₹
204.94
176.72
178.93
162.07
150.90
138.97
129.08
138.38
148.28
129.54
84.18
(3.01%)
(5.05%)
—
18.39
Div yield (avg)%
10.35
11.66
11.85
10.99
10.34
7.88
5.36
5.43
4.38
4.20
7.02
5.36
9.11
34
17.32
Payout ratio%
19.27
16.74
16.45
14.93
12.57
14.15
15.84
14.46
12.32
14.07
16.18
14.15
14.69
78
17.31
Shares (diluted)M
14.41
13.26
11.38
11.13
10.83
9.185
9.667
9.338
10.04
10.12
16.78
(1.35%)
(3.37%)
59
8.82
Buyback yield%
14.05
11.09
12.01
12.48
12.98
13.21
13.93
13.21
14.35
15.60
14.93
13.93
13.21
32
1.773
D/E ratiox
0.429
0.499
0.485
0.539
0.628
0.712
0.823
0.893
0.992
1.177
0.931
0.893
0.670
32
4.116
Enterprise value₹B
1.059
1.103
1.267
1.260
1.270
1.275
1.273
1.432
1.554
1.667
3.856
5.59%
5.72%
42
1.720
LT debt₹B
1.030
1.102
1.048
1.097
0.983
0.942
1.064
0.954
0.937
1.015
2.128
0.65%
0.50%
38
Revenue
₹9.332B
0.77%
1.00×
Cost of revenue
₹5.887B
0.82%
1.00×
Operating expenses
₹2.205B
0.76%
1.00×
Property and equipment
17.77%
Goodwill & intangibles
15.44%
Spread over hurdle
16.95%