10.41
Revenue₹B
21.06
22.38
23.02
23.54
24.70
25.74
26.41
27.97
29.46
30.13
10.88
4.05%
4.29%
63
19.40
Revenue growth%
25.01
22.41
20.26
19.86
19.50
19.82
19.22
17.64
18.27
17.82
2.68
18.27
19.66
44
25.73
Gross margin%
3.88
5.44
4.63
7.46
4.70
5.26
4.33
7.14
10.10
13.03
24.04
7.14
5.35
5
24.88
Operating margin%
27.23
26.81
24.22
24.91
23.73
24.76
27.25
27.04
26.75
27.09
12.33
27.04
26.78
65
26.41
Net margin%
8.58
6.52
7.90
9.34
7.69
7.21
5.75
3.90
2.55
0.40
17.57
3.90
6.87
45
16.77
P/E ratio (avg)x
40.01
39.36
44.86
44.96
43.20
49.50
51.53
58.15
63.80
65.86
14.31
58.15
47.23
86
13.96
EV/EBITx
16.90
15.98
16.56
16.53
18.00
17.79
19.32
21.88
24.96
26.74
17.23
21.88
17.89
6
29.19
FCF yield (avg)%
35.75
37.67
39.53
38.63
41.00
38.26
38.34
41.00
41.77
42.50
16.36
41.00
39.08
32
15.48
FCF margin%
4.31
7.05
7.92
6.06
5.01
2.32
3.69
4.32
7.00
9.34
16.37
4.32
5.54
69
0.204
FCF / Net incomex
2.046
2.193
2.362
2.236
2.383
2.541
2.745
2.698
2.977
3.240
0.564
2.745
2.462
50
24.32
ROIC%
5.98
7.33
8.26
6.02
5.30
5.71
8.45
5.75
3.63
5.06
10.66
5.71
5.87
52
28.57
Return on equity%
9.84
11.68
9.49
9.40
7.69
5.02
4.32
5.60
8.24
9.38
14.76
5.60
8.81
9
2.09
Return on assets%
28.35
25.99
28.98
26.11
24.19
25.04
23.98
26.31
26.77
28.21
19.67
26.31
26.21
24
157.06
EPS₹
182.21
173.53
183.94
214.38
242.32
242.47
232.70
256.30
269.11
291.99
163.94
3.80%
4.68%
—
29.42
EPS growth%
18.05
16.51
18.16
21.08
18.49
21.49
23.50
21.93
23.59
26.00
22.15
23.50
21.29
35
131.55
Bookvalue per sh₹
174.28
177.93
193.02
199.14
197.38
221.69
223.64
217.23
209.81
224.06
168.10
2.57%
2.41%
—
43.39
FCF per share₹
134.45
143.95
158.87
160.97
159.99
186.32
191.96
187.70
178.45
202.82
134.85
4.86%
4.53%
—
158.66
Dividend per sh₹
260.79
262.94
281.72
278.65
283.17
265.26
265.41
288.99
316.31
312.10
172.38
1.96%
2.10%
—
14.70
Div yield (avg)%
19.77
18.62
19.82
20.86
23.40
22.69
20.37
22.59
24.81
24.52
17.85
22.69
21.72
68
15.49
Payout ratio%
12.85
10.41
12.58
10.92
8.43
6.39
6.63
5.02
7.67
5.53
2.78
6.39
8.05
66
90.87
Shares (diluted)M
89.79
88.99
92.15
85.72
86.65
86.22
81.58
76.66
68.85
75.10
91.04
(2.82%)
(2.63%)
83
16.14
Buyback yield%
0.40
0.50
0.40
0.40
0.40
3.07
1.92
2.38
4.54
1.64
28.30
2.38
1.07
22
0.459
D/E ratiox
1.913
2.056
2.226
2.115
2.129
2.319
2.496
2.411
2.556
2.435
1.767
2.435
2.273
94
29.53
Enterprise value₹B
18.10
20.02
21.19
24.98
29.23
34.47
37.58
42.59
41.36
47.23
4.249
10.07%
10.63%
84
26.36
LT debt₹B
6.184
6.576
6.705
6.412
6.923
6.198
5.534
4.707
4.676
4.064
15.20
(10.10%)
(5.29%)
64
Revenue
₹30.13B
4.29%
1.00×
Cost of revenue
₹21.09B
4.29%
1.00×
Operating expenses
₹5.846B
4.46%
1.02×
Property and equipment
16.99%
Spread over hurdle
(5.19%)