154.7
Revenue₹B
162.3
171.9
184.9
194.0
205.8
224.1
238.9
254.2
273.9
288.8
168.0
7.01%
6.59%
78
18.81
Revenue growth%
7.89
8.76
9.20
8.15
9.75
9.65
9.32
11.55
13.27
15.57
15.47
11.55
9.48
25
23.68
Gross margin%
9.52
8.40
10.61
12.89
10.90
10.87
8.66
7.82
8.48
10.59
24.38
8.66
10.05
19
20.18
Operating margin%
18.74
21.17
22.40
20.39
17.90
15.86
12.96
13.96
13.55
15.05
19.08
13.96
16.88
48
28.10
Net margin%
14.54
12.80
13.01
11.52
12.34
12.87
11.88
12.66
14.32
14.37
9.12
12.87
12.83
93
31.42
P/E ratio (avg)x
21.94
24.71
27.51
30.99
32.69
35.72
34.55
39.37
44.55
49.53
29.25
39.37
33.62
45
11.33
EV/EBITx
13.39
11.91
11.16
11.03
10.92
10.74
11.58
10.19
9.692
9.750
11.78
10.19
10.97
86
11.89
FCF yield (avg)%
15.24
13.91
15.99
16.78
13.94
16.56
17.46
16.95
19.69
21.48
12.66
17.46
16.67
72
7.67
FCF margin%
2.96
3.63
6.05
4.79
5.37
7.76
4.93
4.74
5.44
5.07
13.12
5.07
5.00
53
0.597
FCF / Net incomex
2.688
2.885
2.839
2.818
2.975
3.289
3.680
4.019
4.093
4.740
0.623
4.019
3.132
17
4.96
ROIC%
7.78
8.44
6.03
6.96
8.83
9.17
9.51
11.18
8.56
5.91
10.76
9.17
8.50
81
8.71
Return on equity%
16.75
14.42
11.51
13.98
11.61
11.88
9.49
10.35
11.62
12.50
4.98
11.62
11.75
35
12.74
Return on assets%
13.88
13.33
12.82
14.15
15.51
14.65
13.74
15.33
13.44
10.69
21.82
13.74
13.81
52
3,742
EPS₹
1,246
1,293
1,103
1,058
974.26
959.35
915.75
834.82
885.09
864.22
3,862
(2.37%)
(3.15%)
—
18.01
EPS growth%
6.26
9.13
7.15
8.93
7.62
5.10
5.79
4.97
4.75
2.18
9.93
4.97
6.02
7
4,837
Bookvalue per sh₹
2,994
3,449
3,560
4,066
4,043
4,424
4,877
5,610
6,119
6,757
2,620
10.82%
8.86%
—
1,283
FCF per share₹
3,255
3,537
3,492
3,749
3,681
3,608
3,904
3,882
4,251
4,519
3,079
4.18%
4.46%
—
828.32
Dividend per sh₹
2,890
3,262
3,394
3,240
3,494
4,027
3,881
4,155
4,885
5,414
5,537
9.16%
6.57%
—
25.91
Div yield (avg)%
19.30
20.91
22.68
22.87
25.83
26.17
25.56
23.89
21.92
20.78
8.72
23.89
22.77
71
24.08
Payout ratio%
12.28
9.40
7.89
6.85
6.75
4.39
2.03
4.34
2.61
4.45
20.62
4.34
5.60
7
45.78
Shares (diluted)M
52.40
62.54
71.51
70.00
76.51
84.29
94.64
103.5
108.3
124.9
43.77
10.30%
9.19%
39
14.26
Buyback yield%
18.61
21.27
19.32
20.64
18.84
21.04
23.28
24.87
24.37
25.24
3.22
24.37
21.15
31
1.339
D/E ratiox
1.850
2.081
2.348
2.777
3.047
3.362
3.827
3.851
4.068
4.241
1.637
3.851
3.205
21
103.0
Enterprise value₹B
219.1
213.8
219.6
230.1
249.7
288.1
276.0
316.3
329.6
379.9
165.1
8.76%
6.82%
57
134.3
LT debt₹B
261.2
273.4
272.9
296.9
291.1
263.4
247.9
215.2
225.0
228.2
64.24
(4.75%)
(0.35%)
19
Revenue
₹288.8B
6.59%
1.00×
Cost of revenue
₹194.7B
6.77%
1.02×
Operating expenses
₹30.56B
5.30%
0.89×
Goodwill & intangibles
14.77%
Spread over hurdle
(8.21%)