28.43
Revenue₹B
20.79
21.49
23.16
24.34
25.56
26.74
28.57
30.79
32.44
34.00
31.55
5.87%
5.39%
66
20.85
Revenue growth%
20.50
20.60
20.57
21.52
21.24
21.65
21.74
18.79
21.34
19.07
11.59
21.34
20.92
20
28.78
Gross margin%
7.02
8.08
8.31
9.26
12.00
12.35
9.97
12.75
14.60
16.56
22.15
12.75
10.99
77
25.39
Operating margin%
31.23
32.11
32.08
34.89
37.13
39.22
40.76
40.04
42.30
42.12
19.67
40.76
38.18
75
23.27
Net margin%
14.40
15.77
15.65
14.47
13.13
14.08
13.58
14.08
12.61
14.67
11.91
14.08
14.24
46
20.42
P/E ratio (avg)x
52.81
57.90
58.19
66.57
71.12
77.16
82.79
85.98
97.68
113.1
32.17
85.98
74.14
9
14.98
EV/EBITx
37.57
34.37
38.39
38.49
36.12
34.94
34.51
31.89
29.06
28.93
34.65
31.89
34.72
87
24.37
FCF yield (avg)%
21.19
24.08
22.28
24.62
26.50
23.64
21.13
18.74
20.35
20.63
25.28
20.63
21.73
56
9.21
FCF margin%
16.06
13.56
15.84
15.18
14.99
12.17
12.41
12.32
10.12
11.83
28.61
12.17
12.98
20
1.017
FCF / Net incomex
0.126
0.141
0.157
0.169
0.165
0.166
0.185
0.177
0.169
0.179
1.640
0.177
0.167
71
17.38
ROIC%
18.82
17.18
19.72
21.24
21.12
20.46
22.12
21.71
20.05
18.97
18.48
20.46
20.26
58
21.51
Return on equity%
11.59
13.08
12.23
13.46
12.92
15.13
17.20
20.09
19.58
20.80
21.04
19.58
14.30
78
14.52
Return on assets%
19.38
20.75
22.84
20.97
20.77
23.06
20.10
21.25
18.72
17.85
25.59
20.10
20.76
34
135.91
EPS₹
100.44
108.08
104.06
109.58
113.47
127.42
129.87
126.77
125.57
121.67
138.76
1.41%
3.05%
—
15.09
EPS growth%
21.28
20.04
19.88
18.41
20.11
18.84
21.28
19.65
18.24
15.50
9.43
18.84
19.76
94
278.96
Bookvalue per sh₹
169.52
184.98
201.85
216.72
201.67
208.09
203.80
223.17
227.87
235.71
420.14
3.17%
3.32%
—
321.85
FCF per share₹
415.97
443.68
412.08
439.83
491.01
487.64
553.59
548.13
545.55
614.14
156.36
4.58%
4.10%
—
317.44
Dividend per sh₹
390.85
430.85
424.04
474.05
569.14
567.31
636.82
695.58
713.58
744.46
189.77
5.52%
8.39%
—
24.71
Div yield (avg)%
29.52
29.08
32.07
33.87
31.39
29.06
31.77
33.71
33.62
34.27
19.96
33.62
31.92
15
5.92
Payout ratio%
19.38
18.05
19.75
19.54
18.78
19.53
16.89
19.01
21.15
19.81
27.18
19.53
19.45
71
29.55
Shares (diluted)M
42.99
41.93
44.43
48.57
56.67
60.16
60.75
59.76
68.23
81.17
29.79
7.45%
8.03%
64
16.75
Buyback yield%
18.64
20.98
21.91
24.25
24.92
23.44
22.29
22.73
22.36
20.17
21.00
22.36
22.32
51
1.750
D/E ratiox
1.590
1.550
1.722
1.669
1.694
1.958
1.927
2.263
2.515
2.484
0.894
2.263
1.825
91
19.16
Enterprise value₹B
8.152
9.331
9.954
10.60
12.71
12.64
15.09
16.52
18.30
18.21
13.59
7.45%
8.40%
17
12.60
LT debt₹B
23.22
24.45
27.34
27.52
28.56
31.00
29.52
31.10
33.05
37.97
1.406
5.86%
6.45%
81
Revenue
₹34.00B
5.39%
1.00×
Cost of revenue
₹22.71B
4.95%
0.96×
Operating expenses
₹3.825B
6.96%
1.16×
Spread over hurdle
(3.08%)