27.26
Revenue₹B
26.84
29.42
31.63
34.17
36.42
38.84
41.38
44.65
49.38
53.81
28.91
8.12%
8.16%
52
5.86
Revenue growth%
17.68
16.82
15.80
18.22
19.28
21.98
23.48
24.24
26.10
28.76
14.44
24.24
20.63
93
9.70
Gross margin%
6.25
3.57
3.33
4.97
4.29
5.47
3.74
5.68
3.08
2.79
22.84
3.74
4.02
82
20.80
Operating margin%
7.85
8.13
9.87
9.54
7.57
8.75
8.73
8.96
9.10
9.22
29.48
8.96
8.86
17
22.51
Net margin%
0.40
0.40
2.54
2.12
2.07
4.41
6.39
3.95
4.09
4.55
3.77
4.41
3.25
20
34.40
P/E ratio (avg)x
21.90
22.16
22.05
21.05
22.99
25.38
28.04
28.22
26.73
25.41
24.62
26.73
24.19
18
21.34
EV/EBITx
29.14
27.55
26.97
29.73
32.23
32.42
33.53
34.91
35.63
35.21
34.50
34.91
32.32
23
27.55
FCF yield (avg)%
2.60
2.27
1.05
0.40
0.40
0.40
0.40
2.70
5.13
5.94
25.87
2.70
1.66
9
21.61
FCF margin%
12.62
14.20
11.51
11.33
11.35
12.02
14.28
16.22
16.18
16.12
28.23
16.12
13.41
79
1.689
FCF / Net incomex
0.880
0.966
0.914
0.909
0.860
0.817
0.904
0.855
0.824
0.851
0.446
0.851
0.870
53
18.35
ROIC%
1.87
1.49
0.40
0.90
0.73
0.40
3.02
5.87
2.97
5.42
9.91
3.02
1.68
51
16.27
Return on equity%
13.67
15.53
14.24
11.34
9.58
7.03
5.01
2.28
1.29
0.40
27.02
2.28
8.30
72
13.64
Return on assets%
29.73
29.53
30.17
29.32
29.84
30.18
27.76
25.55
22.56
22.56
9.33
25.55
29.42
50
494.63
EPS₹
186.46
190.25
172.84
156.32
169.81
170.86
170.58
159.07
167.77
176.97
504.90
0.83%
(0.85%)
—
18.74
EPS growth%
28.63
28.24
25.83
26.22
26.57
24.68
27.07
26.25
23.82
21.82
13.36
24.68
26.23
79
170.94
Bookvalue per sh₹
643.59
643.53
668.49
740.76
854.11
846.43
877.56
857.27
918.38
1,049
357.71
4.20%
5.48%
—
161.52
FCF per share₹
174.92
191.28
192.63
205.44
188.28
168.39
154.96
149.45
159.28
151.18
386.80
(4.29%)
(1.40%)
—
464.36
Dividend per sh₹
293.98
295.34
320.55
312.80
280.37
276.38
292.71
266.53
249.99
229.40
489.08
(3.93%)
(3.30%)
—
19.20
Div yield (avg)%
3.42
1.11
0.40
0.40
1.20
0.40
0.40
0.40
0.40
0.40
12.26
0.40
0.40
40
2.66
Payout ratio%
16.67
18.79
20.41
22.85
23.02
21.54
22.64
23.81
25.57
27.97
19.04
23.81
22.74
14
45.97
Shares (diluted)M
71.79
85.07
88.09
99.17
113.1
132.7
132.8
134.0
156.3
162.0
45.17
7.44%
10.02%
21
12.16
Buyback yield%
27.57
24.97
26.44
28.22
28.73
25.98
25.85
28.72
30.23
28.89
26.81
28.72
27.90
85
0.728
D/E ratiox
0.956
1.154
1.359
1.413
1.569
1.719
1.808
2.054
2.118
2.543
1.610
2.054
1.644
13
14.96
Enterprise value₹B
29.47
31.00
29.25
30.07
30.31
32.47
33.88
37.99
41.08
43.80
12.50
7.64%
4.16%
59
4.180
LT debt₹B
29.51
27.10
29.46
27.35
26.13
28.90
30.06
30.49
32.80
34.87
41.87
5.94%
2.19%
39
Revenue
₹53.81B
8.16%
1.00×
Cost of revenue
₹37.66B
8.16%
1.00×
Operating expenses
₹11.22B
8.92%
1.07×
Goodwill & intangibles
15.64%
Spread over hurdle
(5.14%)