9.695
Revenue₹B
19.31
20.86
22.31
23.58
24.66
26.75
28.24
29.73
32.20
35.10
10.64
7.31%
6.73%
51
2.61
Revenue growth%
30.88
31.08
28.36
26.36
27.32
27.46
27.52
29.22
28.05
27.94
16.65
27.94
27.99
89
8.19
Gross margin%
3.41
1.05
3.12
6.09
4.29
4.85
3.73
2.84
5.32
4.75
7.83
4.75
4.01
46
21.51
Operating margin%
22.93
20.14
19.88
19.84
21.43
18.52
18.01
16.05
16.31
18.28
21.34
18.01
19.18
50
4.45
Net margin%
14.20
15.03
15.51
18.14
15.84
14.85
12.61
11.30
13.57
11.03
29.41
12.61
14.52
20
9.314
P/E ratio (avg)x
34.57
35.26
36.36
34.97
34.06
34.51
37.81
40.34
42.99
40.68
28.42
40.34
35.81
45
11.77
EV/EBITx
20.45
20.90
22.31
26.45
28.21
33.72
32.97
33.49
38.01
45.25
29.74
33.72
30.59
11
11.21
FCF yield (avg)%
20.52
21.03
19.50
22.21
20.56
18.62
16.45
15.06
14.48
14.35
24.38
15.06
19.06
80
19.76
FCF margin%
16.26
14.31
14.48
17.07
19.11
21.17
19.85
18.13
19.36
18.83
19.69
19.36
18.48
21
0.587
FCF / Net incomex
0.956
0.957
0.883
0.965
1.025
0.928
0.828
0.745
0.788
0.791
0.354
0.791
0.905
14
9.25
ROIC%
4.87
6.45
3.86
4.04
5.99
3.97
6.13
4.30
7.19
5.38
25.30
5.38
5.12
35
25.18
Return on equity%
27.99
28.11
30.71
30.42
31.20
31.37
31.90
33.11
33.17
30.93
5.02
31.90
31.06
26
26.55
Return on assets%
5.73
3.35
3.02
2.77
1.97
0.40
2.03
2.47
4.39
2.48
15.87
2.47
2.62
51
62.24
EPS₹
98.47
113.88
109.70
104.47
106.91
104.86
119.78
123.81
134.39
129.58
66.51
3.92%
3.31%
—
28.70
EPS growth%
14.87
15.38
15.51
15.70
14.42
14.93
17.71
18.07
19.73
20.95
29.93
18.07
15.61
22
127.31
Bookvalue per sh₹
187.29
220.47
235.99
255.65
296.89
341.55
353.23
420.06
420.25
483.49
115.23
10.24%
11.20%
—
44.97
FCF per share₹
39.26
34.82
30.35
32.37
27.80
24.81
22.52
21.74
23.65
23.01
84.37
(3.72%)
(5.09%)
—
26.05
Dividend per sh₹
112.57
118.25
119.32
138.54
149.30
171.12
173.92
203.22
198.06
220.10
59.83
8.07%
7.14%
—
25.45
Div yield (avg)%
23.25
24.10
23.94
22.03
24.45
24.49
22.31
19.99
20.33
22.76
22.66
22.31
23.00
52
28.28
Payout ratio%
28.22
29.15
32.05
33.16
31.28
29.46
26.65
23.95
25.09
24.83
21.85
25.09
28.69
15
95.97
Shares (diluted)M
72.51
78.52
72.50
75.15
82.30
73.76
64.13
66.71
67.46
73.24
95.78
(2.31%)
(1.34%)
80
15.93
Buyback yield%
17.50
17.49
18.35
16.88
18.15
16.06
18.57
17.25
20.03
18.65
27.36
18.57
17.83
32
1.528
D/E ratiox
0.484
0.503
0.551
0.509
0.455
0.481
0.455
0.439
0.479
0.523
0.624
0.479
0.483
52
29.83
Enterprise value₹B
19.58
18.42
17.46
17.50
17.73
17.43
17.45
15.06
14.17
13.98
26.13
(4.64%)
(3.66%)
53
39.70
LT debt₹B
28.00
29.21
28.84
31.71
33.35
35.94
33.23
36.73
39.95
36.64
10.31
1.90%
2.21%
94
Revenue
₹35.10B
6.73%
1.00×
Cost of revenue
₹18.66B
6.21%
0.95×
Operating expenses
₹7.900B
7.35%
1.06×
Property and equipment
15.85%
Spread over hurdle
(5.41%)