178.6
Revenue₹B
581.9
613.0
621.0
640.1
649.8
679.5
706.7
743.0
752.2
781.2
182.8
3.75%
3.44%
57
21.55
Revenue growth%
9.19
7.76
8.63
5.87
6.35
6.47
6.58
8.81
8.62
10.61
17.74
8.62
8.19
13
5.26
Gross margin%
8.62
6.70
9.54
6.88
5.76
7.99
8.64
10.97
10.46
7.48
18.61
8.64
8.30
19
24.73
Operating margin%
18.54
20.53
20.36
18.90
21.35
20.98
21.28
18.88
20.63
22.33
5.90
20.98
20.58
66
20.11
Net margin%
10.55
9.39
11.98
9.61
8.29
7.08
9.67
11.70
11.39
13.09
2.32
11.39
10.11
68
32.67
P/E ratio (avg)x
25.18
25.32
29.03
29.16
32.92
32.57
31.30
36.19
40.68
48.03
9.758
36.19
31.93
20
19.37
EV/EBITx
24.46
20.85
20.74
18.16
17.77
16.43
14.06
15.02
14.14
14.06
9.278
14.14
17.10
58
28.51
FCF yield (avg)%
26.15
27.05
29.76
31.75
29.48
31.65
29.80
30.22
27.97
30.05
6.02
30.05
29.78
26
12.78
FCF margin%
3.70
5.82
7.41
9.09
8.06
8.08
9.57
9.92
6.93
4.07
28.00
8.08
7.74
79
0.715
FCF / Net incomex
0.247
0.231
0.221
0.192
0.175
0.160
0.140
0.129
0.131
0.125
1.579
0.131
0.168
32
2.39
ROIC%
29.71
32.43
35.19
35.54
35.24
35.37
32.38
32.23
31.80
33.77
7.43
32.38
33.10
79
10.95
Return on equity%
2.02
4.78
5.29
8.21
7.24
5.62
3.99
2.97
4.32
3.05
26.93
3.99
4.55
7
18.75
Return on assets%
25.10
22.26
23.22
25.28
23.82
23.74
21.18
20.75
21.52
21.02
21.69
21.18
22.74
66
35.55
EPS₹
18.63
16.53
17.57
15.10
16.21
14.54
15.13
13.03
13.92
13.82
37.50
(3.15%)
(3.93%)
—
5.40
EPS growth%
29.66
31.31
31.77
29.98
30.22
30.89
30.54
31.35
28.41
31.15
8.68
30.89
30.72
21
35.71
Bookvalue per sh₹
50.62
50.47
52.40
49.89
46.22
44.39
41.35
44.89
48.44
47.69
31.09
0.63%
(0.48%)
—
15.91
FCF per share₹
48.66
51.55
60.07
63.04
70.86
72.11
68.64
77.19
87.29
98.47
34.12
6.80%
7.78%
—
11.99
Dividend per sh₹
22.23
23.30
24.75
24.83
28.97
31.02
35.28
40.92
41.92
49.38
23.89
11.26%
10.11%
—
23.41
Div yield (avg)%
10.88
11.52
8.53
7.22
7.11
4.61
5.20
3.35
2.89
4.00
6.35
4.00
6.16
9
19.36
Payout ratio%
12.89
15.38
13.15
11.86
10.72
13.41
10.60
9.84
9.30
9.39
29.61
9.84
11.29
39
9.061
Shares (diluted)B
9.066
8.739
7.907
7.136
7.973
8.670
8.816
8.569
8.329
8.456
9.205
1.18%
(1.74%)
61
6.49
Buyback yield%
19.80
20.95
20.16
22.08
24.41
26.78
27.13
28.30
27.39
29.44
15.45
27.39
25.59
18
1.370
D/E ratiox
1.064
1.152
1.308
1.218
1.273
1.418
1.559
1.524
1.632
1.764
0.580
1.559
1.363
49
227.5
Enterprise value₹B
550.7
567.0
610.2
546.6
543.9
541.9
500.6
428.5
449.4
421.9
449.3
(4.95%)
(2.47%)
92
578.3
LT debt₹B
978.6
1,121
1,138
1,251
1,297
1,387
1,500
1,478
1,508
1,604
631.4
4.34%
6.21%
84
Revenue
₹781.2B
3.44%
1.00×
Cost of revenue
₹441.6B
3.60%
1.02×
Operating expenses
₹124.2B
3.36%
0.99×
Goodwill & intangibles
18.57%
Property and equipment
17.80%
Spread over hurdle
15.65%