30.36
Revenue₹B
61.64
63.47
65.33
67.49
68.35
69.11
69.10
71.45
72.25
73.90
32.97
1.57%
1.94%
92
11.89
Revenue growth%
13.49
15.90
15.60
18.19
16.27
15.07
15.04
13.95
14.17
14.05
12.08
14.17
15.06
6
21.82
Gross margin%
16.32
17.66
19.26
16.55
15.60
17.90
16.85
14.61
14.93
12.88
23.03
14.93
16.43
8
29.86
Operating margin%
16.47
19.41
21.93
24.04
21.96
24.49
21.66
23.37
24.79
26.97
18.07
24.49
22.67
86
24.59
Net margin%
24.99
23.58
20.64
18.09
15.15
12.49
12.67
12.52
13.68
11.88
7.95
12.52
14.42
45
12.90
P/E ratio (avg)x
21.88
25.02
26.89
27.86
29.35
34.64
40.92
44.42
51.91
53.72
24.84
44.42
32.00
78
7.199
EV/EBITx
33.08
36.65
36.28
35.59
37.26
39.06
42.09
48.81
47.59
47.06
18.98
47.06
38.16
24
15.64
FCF yield (avg)%
3.51
4.99
2.36
4.09
4.95
4.99
6.92
6.67
5.75
7.88
16.98
6.67
4.99
18
6.28
FCF margin%
26.55
26.96
24.36
25.12
27.49
24.74
23.18
22.44
20.95
20.44
13.58
22.44
24.55
44
0.857
FCF / Net incomex
0.478
0.575
0.604
0.616
0.737
0.830
0.933
1.120
1.092
1.107
1.013
1.092
0.784
34
12.10
ROIC%
0.40
2.74
0.50
2.20
5.11
4.39
2.97
1.38
1.57
1.25
23.97
1.57
1.88
17
11.82
Return on equity%
14.92
12.89
11.20
12.88
15.34
15.39
14.05
15.08
17.71
19.07
5.22
15.39
15.00
60
5.15
Return on assets%
20.14
22.54
21.00
20.45
20.55
19.50
18.74
20.94
19.94
18.47
13.71
19.50
20.30
63
124.45
EPS₹
227.56
208.49
227.77
201.07
211.45
202.86
207.73
183.08
201.92
180.84
133.30
(3.08%)
(2.34%)
—
7.35
EPS growth%
23.65
24.06
21.66
21.70
19.02
16.09
13.11
15.65
17.78
15.89
7.24
15.89
18.40
43
379.11
Bookvalue per sh₹
137.30
133.77
128.38
111.41
105.52
115.93
117.18
122.47
115.29
127.19
131.68
3.81%
(1.53%)
—
94.52
FCF per share₹
353.03
344.93
317.95
300.79
308.34
279.20
294.16
274.89
307.84
273.72
449.21
(2.35%)
(2.16%)
—
216.00
Dividend per sh₹
344.15
320.08
294.12
336.27
352.31
344.86
361.55
347.10
350.18
381.70
99.36
1.61%
0.33%
—
19.94
Div yield (avg)%
11.40
8.96
7.77
10.50
9.67
7.42
5.98
4.23
1.49
2.11
8.53
4.23
7.60
94
28.61
Payout ratio%
8.09
9.13
11.22
10.07
7.30
8.31
6.13
9.06
6.20
8.08
28.97
8.08
8.20
61
56.43
Shares (diluted)M
95.99
102.9
111.3
120.3
131.3
137.2
159.6
169.8
166.4
192.2
58.45
7.93%
8.05%
37
18.20
Buyback yield%
26.32
23.80
23.48
22.70
20.72
21.20
22.25
22.77
23.14
25.00
9.51
22.77
22.96
63
0.929
D/E ratiox
1.188
1.090
1.023
1.138
1.144
1.319
1.234
1.385
1.596
1.762
1.734
1.385
1.211
13
17.09
Enterprise value₹B
11.54
10.84
10.24
10.34
11.29
10.66
12.15
13.62
13.43
14.19
62.91
4.69%
3.15%
20
35.96
LT debt₹B
57.88
68.28
66.33
71.39
75.22
78.61
94.14
104.8
111.4
122.5
63.37
10.25%
8.62%
38
Revenue
₹73.90B
1.94%
1.00×
Cost of revenue
₹48.83B
1.85%
0.99×
Operating expenses
₹12.55B
2.32%
1.04×
Goodwill & intangibles
15.90%
Spread over hurdle
(1.87%)