63.84
Revenue₹B
174.8
190.6
204.7
221.8
241.0
257.8
274.8
297.6
320.5
355.7
66.20
8.09%
8.23%
34
12.47
Revenue growth%
19.90
22.30
21.59
20.12
19.64
17.50
16.92
17.15
17.78
19.00
2.28
17.50
19.32
47
16.05
Gross margin%
22.88
22.09
20.08
19.62
17.20
19.58
19.14
21.83
24.57
23.45
7.70
21.83
20.96
72
17.00
Operating margin%
10.76
10.25
8.00
6.40
4.29
2.68
3.46
1.64
2.78
1.08
11.02
2.68
3.88
66
23.50
Net margin%
17.02
17.94
18.47
15.95
12.97
13.84
11.96
13.42
13.65
14.09
24.74
13.65
13.96
54
12.84
P/E ratio (avg)x
20.89
22.61
26.36
26.97
25.92
25.32
28.37
29.45
32.16
31.29
8.362
29.45
26.66
66
8.712
EV/EBITx
22.30
23.68
27.32
28.97
28.49
28.62
33.23
38.42
44.79
51.78
21.49
38.42
28.80
10
6.00
FCF yield (avg)%
2.57
0.40
3.15
1.46
0.40
0.40
0.40
2.91
4.18
5.86
20.53
2.91
2.02
45
11.80
FCF margin%
27.94
27.63
26.24
24.28
23.50
21.29
20.96
23.39
20.80
23.37
22.03
21.29
23.45
28
0.473
FCF / Net incomex
0.684
0.668
0.767
0.753
0.811
0.790
0.907
0.951
1.084
1.246
0.554
0.951
0.801
54
9.94
ROIC%
20.98
20.83
19.69
19.70
19.67
18.69
20.45
23.10
20.52
18.29
20.09
20.45
20.07
10
19.23
Return on equity%
30.74
30.73
28.68
29.07
31.74
34.22
34.57
35.98
36.57
34.75
5.42
34.75
32.98
41
22.69
Return on assets%
0.81
0.40
0.40
0.40
1.75
3.19
2.51
5.00
6.90
7.83
9.93
5.00
2.13
76
167.06
EPS₹
173.74
180.51
167.47
183.27
200.45
188.84
172.57
162.65
169.00
174.36
172.88
(2.75%)
—
—
5.72
EPS growth%
22.44
25.26
22.40
20.55
19.68
21.58
24.13
21.87
23.88
21.27
15.64
21.87
22.13
56
124.03
Bookvalue per sh₹
248.46
289.79
314.17
325.36
358.96
400.47
390.26
386.47
410.18
437.61
42.70
4.04%
5.87%
—
253.21
FCF per share₹
110.47
111.03
117.02
126.62
139.42
152.19
153.54
150.82
155.21
173.82
204.68
4.51%
6.45%
—
157.61
Dividend per sh₹
206.00
210.47
211.17
222.28
231.40
238.85
228.63
221.76
239.21
244.80
250.64
1.13%
1.80%
—
6.92
Div yield (avg)%
26.32
25.92
24.62
21.87
23.32
20.81
18.42
18.10
16.11
17.01
24.92
18.10
21.34
78
19.74
Payout ratio%
8.71
8.97
8.02
5.47
7.84
8.53
7.45
9.48
11.15
12.40
2.66
9.48
8.62
74
408.0
Shares (diluted)M
476.9
528.4
492.3
450.5
482.5
455.5
472.5
454.6
440.2
409.6
408.4
(3.22%)
(0.32%)
27
21.66
Buyback yield%
17.52
15.91
18.23
19.02
16.80
15.20
14.96
16.98
17.74
19.98
19.97
16.98
17.25
65
0.386
D/E ratiox
1.100
1.224
1.212
1.408
1.436
1.712
1.834
2.098
2.232
2.636
1.796
2.098
1.574
48
267.2
Enterprise value₹B
205.3
187.5
167.1
175.5
194.3
172.9
154.1
142.7
135.8
126.4
317.1
(8.23%)
(4.14%)
75
44.29
LT debt₹B
149.9
167.2
165.3
163.1
173.0
197.0
213.8
199.8
188.8
175.2
408.0
0.25%
1.42%
55
Revenue
₹355.7B
8.23%
1.00×
Cost of revenue
₹218.3B
8.04%
0.98×
Operating expenses
₹44.83B
9.06%
1.08×
Goodwill & intangibles
15.71%
Spread over hurdle
50.85%