76.33
Revenue₹B
125.4
133.3
137.4
145.4
151.4
155.7
161.1
169.2
179.4
184.9
84.54
4.07%
4.51%
79
16.18
Revenue growth%
22.56
23.82
23.30
21.51
24.33
24.28
22.00
23.81
23.58
24.73
3.72
23.81
23.69
82
8.24
Gross margin%
20.30
19.77
16.87
19.53
19.23
21.60
24.48
23.70
23.89
26.49
25.45
23.89
20.95
94
10.04
Operating margin%
15.56
16.61
14.98
13.59
11.91
13.15
14.95
12.99
10.73
9.64
20.66
12.99
13.37
62
18.27
Net margin%
3.20
3.98
5.60
7.95
10.04
8.82
9.30
11.69
9.67
9.92
14.14
9.67
9.06
31
21.35
P/E ratio (avg)x
42.32
47.91
47.07
46.13
46.42
52.62
59.59
59.02
71.56
75.92
15.74
59.59
50.26
79
37.65
EV/EBITx
6.799
7.388
7.165
8.089
7.347
8.090
7.861
7.197
6.902
7.011
22.02
7.197
7.272
76
5.97
FCF yield (avg)%
31.34
30.80
30.00
32.88
33.04
31.85
32.27
31.51
28.78
30.65
23.22
31.51
31.43
32
24.24
FCF margin%
6.28
7.24
4.49
1.52
2.30
0.40
0.40
0.40
0.40
0.57
20.11
0.40
1.04
95
1.768
FCF / Net incomex
0.791
0.808
0.782
0.837
0.834
0.985
0.970
1.069
1.139
1.206
0.199
1.069
0.904
25
25.36
ROIC%
19.43
17.40
16.52
18.16
19.63
20.20
22.95
25.69
27.90
30.37
2.37
25.69
19.92
53
5.39
Return on equity%
24.34
23.11
20.54
19.40
18.68
20.30
19.50
17.74
18.95
20.15
8.64
19.50
19.82
23
2.23
Return on assets%
4.63
6.81
5.70
3.09
4.12
2.83
3.45
1.86
0.40
0.40
28.62
1.86
3.27
19
343.53
EPS₹
304.90
334.35
332.67
368.84
375.69
371.29
396.68
440.53
498.62
571.25
370.39
8.74%
6.59%
—
26.78
EPS growth%
9.25
11.33
13.63
14.74
13.67
10.77
9.13
7.06
7.68
10.09
18.53
9.13
10.43
48
118.22
Bookvalue per sh₹
761.86
835.19
941.71
1,076
1,126
1,112
1,137
1,152
1,238
1,328
301.75
3.36%
6.72%
—
552.16
FCF per share₹
721.68
838.37
914.93
1,037
1,056
1,145
1,189
1,195
1,304
1,280
157.04
3.92%
6.61%
—
164.23
Dividend per sh₹
631.67
545.74
481.69
449.61
483.90
475.54
431.42
430.31
456.42
459.66
139.73
(1.02%)
(2.79%)
—
8.71
Div yield (avg)%
26.55
28.60
27.11
25.20
22.52
20.00
17.54
14.55
12.27
12.05
13.61
14.55
21.26
91
13.87
Payout ratio%
15.59
18.55
19.67
19.00
19.41
20.57
20.06
17.60
15.21
14.17
6.73
17.60
18.78
80
147.6
Shares (diluted)M
247.8
259.9
263.1
258.8
296.0
285.1
291.5
269.6
277.5
288.8
153.1
(0.49%)
2.05%
51
17.84
Buyback yield%
22.45
20.58
22.82
23.19
26.00
23.67
24.32
25.16
26.56
29.55
26.42
25.16
24.00
85
1.191
D/E ratiox
0.571
0.638
0.686
0.766
0.910
0.992
1.008
1.087
1.239
1.294
0.617
1.087
0.951
72
141.1
Enterprise value₹B
97.00
99.86
107.2
106.8
109.4
110.7
121.1
122.3
124.6
130.5
169.2
3.59%
3.76%
57
173.0
LT debt₹B
96.89
100.4
93.81
98.57
110.5
123.4
126.7
134.8
141.8
159.0
156.3
7.54%
6.43%
11
Revenue
₹184.9B
4.51%
1.00×
Cost of revenue
₹95.20B
4.35%
0.98×
Operating expenses
₹28.03B
4.86%
1.03×
Property and equipment
14.73%
Spread over hurdle
(6.42%)