33.34
Revenue₹B
51.56
53.76
56.65
58.76
62.32
63.74
65.60
68.77
72.32
76.14
34.95
4.09%
4.34%
68
3.05
Revenue growth%
0.42
1.39
3.88
6.16
6.16
7.62
6.59
9.35
9.83
10.31
3.13
9.35
6.38
19
21.24
Gross margin%
22.02
22.20
23.62
21.51
21.51
20.71
23.64
25.97
24.67
24.78
15.25
24.67
22.91
12
13.80
Operating margin%
1.85
3.72
3.09
4.07
2.38
3.59
3.56
0.82
0.40
0.40
11.06
0.82
2.73
7
15.03
Net margin%
11.13
9.14
9.74
8.82
7.05
8.09
6.68
7.23
9.48
6.68
17.14
7.23
8.46
12
28.64
P/E ratio (avg)x
30.18
25.99
22.13
21.42
18.44
17.30
18.15
18.72
16.51
17.65
35.71
17.65
18.58
78
22.01
EV/EBITx
14.15
14.45
14.70
15.80
16.14
16.84
18.38
17.06
17.03
15.19
20.84
17.03
15.97
6
3.47
FCF yield (avg)%
24.47
24.51
26.47
29.45
29.51
28.83
27.20
26.63
25.45
22.63
5.30
26.63
26.55
67
23.13
FCF margin%
15.26
13.61
11.69
9.81
12.52
10.57
11.14
9.42
12.07
9.49
26.42
10.57
11.42
12
1.729
FCF / Net incomex
1.829
1.735
1.623
1.851
1.872
1.759
1.979
2.132
2.032
1.908
0.554
1.979
1.861
48
13.11
ROIC%
5.82
7.44
9.30
10.54
9.72
9.04
8.27
7.57
5.05
5.11
17.18
7.57
7.92
21
15.46
Return on equity%
30.54
29.60
29.88
28.26
31.18
33.79
34.93
36.83
35.72
37.66
21.73
35.72
32.49
50
19.33
Return on assets%
13.12
13.43
14.87
15.61
13.44
13.28
12.70
10.81
13.74
15.10
15.59
13.28
13.43
50
21.85
EPS₹
74.70
78.09
76.86
88.14
98.95
108.26
117.83
126.94
122.82
118.46
24.14
3.67%
5.71%
—
26.36
EPS growth%
18.56
20.56
17.75
16.99
14.68
12.91
10.54
11.58
13.33
15.85
10.26
12.91
15.26
24
83.59
Bookvalue per sh₹
45.18
49.58
52.68
49.89
51.81
52.20
57.69
63.09
65.71
74.56
40.28
7.55%
6.24%
—
89.54
FCF per share₹
41.61
44.54
42.67
44.88
47.94
49.46
55.81
64.47
67.58
76.63
28.39
9.83%
6.53%
—
95.97
Dividend per sh₹
23.66
26.51
25.74
24.34
23.39
24.08
24.18
22.83
25.01
25.10
34.22
1.43%
0.04%
—
11.31
Div yield (avg)%
7.17
10.06
7.70
8.15
10.79
13.71
11.56
10.72
8.12
5.54
14.15
10.72
9.11
25
12.26
Payout ratio%
4.57
1.62
0.40
2.78
4.69
2.92
2.86
5.85
4.89
5.18
5.92
4.89
3.74
89
242.2
Shares (diluted)M
341.5
375.6
439.8
445.6
503.9
507.2
603.5
641.5
723.3
760.1
242.1
8.57%
8.47%
6
22.63
Buyback yield%
29.06
27.74
28.88
28.88
30.44
27.88
28.41
28.45
26.66
27.21
25.81
27.88
28.43
42
0.742
D/E ratiox
2.695
2.824
3.064
3.163
3.767
4.313
4.496
5.415
5.402
6.010
1.337
5.402
4.040
25
7.863
Enterprise value₹B
6.259
6.387
6.485
7.326
7.430
8.499
9.777
10.99
11.59
13.25
9.270
12.26%
9.72%
78
38.73
LT debt₹B
32.31
34.70
38.14
40.18
45.73
44.72
45.85
46.83
43.05
39.49
7.978
(2.89%)
2.86%
85
Revenue
₹76.14B
4.34%
1.00×
Cost of revenue
₹43.35B
4.57%
1.02×
Operating expenses
₹8.488B
4.29%
1.00×
Property and equipment
17.65%
Spread over hurdle
11.85%