159.2
Revenue₹B
366.2
385.3
396.1
426.2
441.4
458.0
477.7
495.2
513.0
531.0
166.1
3.77%
4.30%
11
4.64
Revenue growth%
26.82
25.96
28.18
28.26
30.95
32.40
29.66
27.44
28.48
28.77
29.42
28.77
28.37
16
22.55
Gross margin%
19.02
17.30
19.64
19.94
18.49
16.32
14.83
15.06
16.20
13.92
18.60
15.06
16.81
10
20.95
Operating margin%
30.20
29.43
32.12
29.94
30.80
32.06
29.26
27.40
24.80
24.59
9.94
27.40
29.68
56
15.00
Net margin%
24.81
23.35
25.96
23.89
24.58
23.01
25.89
25.38
25.26
23.49
15.62
25.26
24.69
83
17.01
P/E ratio (avg)x
40.10
43.24
45.28
44.92
51.13
51.09
55.39
61.70
58.99
56.83
16.67
56.83
51.11
88
14.64
EV/EBITx
40.31
45.34
48.90
54.70
63.18
67.56
64.09
62.82
70.05
72.89
34.64
67.56
63.00
43
9.23
FCF yield (avg)%
33.36
32.58
35.34
35.37
37.99
37.93
36.64
38.43
39.47
41.17
24.66
38.43
37.28
75
8.81
FCF margin%
25.33
28.17
27.99
29.98
29.50
30.30
33.06
36.01
37.70
40.56
28.68
36.01
30.14
42
0.198
FCF / Net incomex
1.391
1.366
1.268
1.156
1.080
0.990
0.931
0.996
1.020
0.978
1.631
0.990
1.050
91
25.75
ROIC%
25.39
22.41
21.03
21.75
22.83
25.14
23.22
20.53
21.64
23.37
3.44
23.22
22.62
59
24.06
Return on equity%
11.46
10.41
11.67
12.49
11.13
9.33
9.25
6.76
9.67
8.24
5.48
9.25
10.04
80
6.44
Return on assets%
24.19
24.62
23.38
25.17
23.03
21.41
19.54
17.74
19.75
19.64
22.58
19.64
22.22
62
95.73
EPS₹
148.41
163.68
170.28
188.54
228.15
248.82
292.01
350.66
375.76
434.93
102.60
13.77%
11.13%
—
18.44
EPS growth%
24.75
25.95
28.04
27.10
29.26
31.66
33.94
32.49
31.02
32.42
24.71
32.42
30.14
18
190.08
Bookvalue per sh₹
376.28
416.25
436.59
444.26
521.91
571.81
690.85
770.07
825.69
901.84
44.20
11.56%
9.51%
—
202.18
FCF per share₹
102.88
103.97
102.51
101.97
95.27
108.00
110.61
117.23
129.22
144.70
223.72
8.72%
4.56%
—
125.59
Dividend per sh₹
131.94
134.97
158.11
169.10
196.13
216.88
243.84
250.56
265.07
266.39
59.47
6.32%
6.88%
—
4.71
Div yield (avg)%
19.85
21.88
22.17
24.07
23.11
23.81
24.43
22.86
25.68
27.24
25.07
24.43
23.46
40
14.40
Payout ratio%
23.06
25.04
24.69
26.84
27.83
28.86
30.46
33.07
31.70
31.97
15.48
31.70
28.35
94
647.9
Shares (diluted)M
618.3
609.9
663.9
681.8
668.4
696.1
706.6
622.9
644.1
633.4
650.9
(1.07%)
(0.46%)
7
12.93
Buyback yield%
15.44
18.04
18.37
19.66
16.77
18.67
21.09
19.79
17.51
17.75
29.60
18.67
18.20
36
1.298
D/E ratiox
0.766
0.786
0.794
0.872
0.903
0.977
1.050
1.121
1.069
1.190
1.784
1.069
0.940
95
564.6
Enterprise value₹B
521.5
478.0
487.9
515.2
555.4
601.5
630.2
678.1
623.0
625.8
565.5
2.42%
2.04%
23
448.4
LT debt₹B
146.7
140.2
129.6
141.2
145.4
148.3
161.2
164.7
165.3
164.6
387.4
2.51%
0.16%
54
Revenue
₹531.0B
4.30%
1.00×
Cost of revenue
₹291.0B
4.12%
0.98×
Operating expenses
₹95.49B
4.90%
1.06×
Property and equipment
16.75%
Spread over hurdle
(7.65%)