84.67
Revenue₹B
67.15
73.04
76.64
80.58
84.67
89.84
95.02
102.5
108.5
114.2
94.23
6.16%
6.06%
85
8.59
Revenue growth%
6.91
6.05
6.36
4.32
4.06
5.61
7.82
5.24
5.92
8.06
16.60
5.92
5.99
13
26.89
Gross margin%
7.30
7.25
9.47
12.42
15.09
17.00
19.64
17.60
18.66
16.04
12.35
17.60
15.56
21
28.23
Operating margin%
11.79
13.10
11.51
13.89
13.09
11.81
13.19
16.05
16.00
17.53
28.56
16.00
13.15
19
26.50
Net margin%
11.72
12.78
14.14
13.74
13.34
12.72
14.19
14.12
11.59
13.10
9.29
13.10
13.22
90
12.24
P/E ratio (avg)x
32.39
35.00
41.04
42.19
40.21
41.08
47.21
54.77
62.22
64.45
30.58
54.77
41.63
64
12.73
EV/EBITx
20.73
21.78
23.44
22.61
24.12
23.28
21.54
22.66
23.46
19.92
16.82
22.66
22.64
63
16.42
FCF yield (avg)%
17.51
19.79
17.67
18.53
16.35
17.42
18.36
16.38
15.34
13.05
15.01
16.38
17.47
8
13.18
FCF margin%
13.95
15.52
18.28
19.31
20.94
18.86
21.10
23.21
25.19
24.19
16.80
23.21
20.12
90
0.681
FCF / Net incomex
1.552
1.440
1.484
1.406
1.569
1.554
1.688
1.568
1.782
1.729
0.239
1.688
1.561
17
21.60
ROIC%
23.14
24.83
22.47
23.81
26.57
25.10
27.74
27.77
30.28
32.07
19.35
27.77
25.84
45
21.79
Return on equity%
20.19
21.59
23.99
21.61
23.31
22.13
21.41
21.03
20.62
18.90
24.74
21.03
21.50
11
8.04
Return on assets%
22.83
22.71
23.31
25.86
25.67
23.22
21.15
18.99
21.44
24.40
12.36
21.44
23.03
80
17,484
EPS₹
21,330
23,362
22,430
20,232
20,718
18,443
16,199
16,477
16,803
17,816
19,059
(2.97%)
(1.53%)
—
6.13
EPS growth%
20.61
21.16
19.78
18.60
20.86
23.43
21.61
21.14
22.09
19.98
6.41
21.61
21.00
84
2,960
Bookvalue per sh₹
13,275
13,040
12,488
11,510
12,197
12,369
13,474
12,372
12,566
13,511
15,160
2.07%
(0.45%)
—
14,959
FCF per share₹
14,264
14,939
14,509
15,409
17,593
19,587
20,184
22,252
25,874
26,000
5,660
8.13%
6.62%
—
17,921
Dividend per sh₹
6,420
6,318
6,483
6,490
6,577
6,750
6,416
6,970
6,931
7,055
19,491
1.41%
1.53%
—
7.48
Div yield (avg)%
23.56
26.27
25.59
22.73
24.18
26.14
26.54
25.95
26.13
28.02
6.03
26.14
26.04
54
25.37
Payout ratio%
8.88
6.76
6.35
4.79
7.68
8.33
9.07
8.24
6.51
5.12
22.35
8.24
7.22
75
4.132
Shares (diluted)M
4.318
4.506
5.152
5.655
6.197
6.906
6.847
7.077
6.741
6.437
4.306
0.76%
3.89%
52
29.12
Buyback yield%
12.82
15.54
12.55
13.30
15.40
14.45
13.63
14.11
16.66
15.62
28.85
14.45
14.28
6
0.272
D/E ratiox
1.062
0.911
0.928
0.876
0.741
0.624
0.609
0.580
0.533
0.561
0.762
0.580
0.683
12
43.07
Enterprise value₹B
126.3
114.5
106.6
115.4
111.8
105.5
106.8
92.96
97.14
86.00
66.65
(5.11%)
(3.24%)
53
43.12
LT debt₹B
138.6
148.7
169.6
183.1
200.0
224.3
241.4
234.8
263.5
250.8
85.42
4.63%
7.51%
88
Revenue
₹114.2B
6.06%
1.00×
Cost of revenue
₹69.58B
6.26%
1.02×
Operating expenses
₹15.68B
5.36%
0.94×
Property and equipment
19.28%
Goodwill & intangibles
16.30%
Spread over hurdle
(6.75%)