0.629
Revenue₹B
1.382
1.457
1.501
1.536
1.602
1.691
1.763
1.824
1.914
1.991
0.662
4.44%
3.90%
88
19.68
Revenue growth%
15.95
13.69
11.47
11.16
10.40
10.32
12.64
11.30
8.36
6.34
5.35
10.32
11.23
42
16.34
Gross margin%
0.40
0.40
0.40
1.01
2.52
0.52
0.59
0.40
3.28
4.98
18.67
0.59
0.56
69
18.93
Operating margin%
36.14
35.82
34.63
31.97
34.58
32.78
30.38
32.80
31.35
31.89
14.22
31.89
32.79
27
12.44
Net margin%
17.59
16.38
17.73
17.93
19.00
20.51
22.56
23.21
20.30
21.27
29.23
21.27
19.65
76
32.82
P/E ratio (avg)x
47.73
48.51
58.14
58.75
56.79
68.04
65.82
75.23
77.14
83.65
32.66
75.23
62.28
38
26.61
EV/EBITx
36.50
38.99
36.46
36.76
38.93
42.76
43.08
46.19
47.41
46.05
24.76
46.05
40.87
42
14.88
FCF yield (avg)%
6.57
7.26
6.68
4.17
1.73
0.96
2.07
3.91
5.67
7.60
15.39
3.91
4.92
17
28.42
FCF margin%
5.29
4.74
7.33
7.14
4.52
7.50
6.31
8.99
9.44
10.87
25.59
8.99
7.24
29
0.143
FCF / Net incomex
0.283
0.273
0.253
0.283
0.263
0.291
0.276
0.279
0.286
0.302
0.819
0.286
0.281
71
28.05
ROIC%
7.59
8.75
11.53
10.55
8.91
10.76
12.15
12.50
12.77
11.00
14.78
12.15
10.88
7
25.07
Return on equity%
17.84
17.86
17.22
17.06
18.69
19.54
17.49
17.52
20.37
20.24
22.18
19.54
17.85
9
16.43
Return on assets%
25.14
26.25
27.47
28.17
29.20
28.20
27.24
24.86
26.05
23.18
22.93
26.05
26.75
62
2.78
EPS₹
2.75
2.65
2.71
2.58
2.36
2.22
2.41
2.54
2.86
2.78
3.10
3.32%
(0.24%)
—
16.03
EPS growth%
10.41
13.40
13.25
10.77
9.99
7.56
10.24
7.81
8.12
6.96
9.31
7.81
10.11
45
13.89
Bookvalue per sh₹
7.12
6.26
6.24
5.74
5.36
4.86
4.95
4.54
4.76
4.60
6.88
(3.00%)
(4.40%)
—
2.87
FCF per share₹
4.53
4.60
4.24
4.62
5.28
5.66
5.32
5.78
5.76
6.60
14.32
4.58%
4.69%
—
5.37
Dividend per sh₹
13.34
11.75
10.77
9.21
9.29
7.92
7.96
7.10
6.80
6.77
8.30
(6.12%)
(6.98%)
—
14.20
Div yield (avg)%
19.57
17.18
16.56
14.35
13.82
16.64
15.24
16.00
15.70
14.20
25.72
15.70
15.85
93
15.84
Payout ratio%
24.68
25.15
22.74
25.29
25.48
23.21
25.63
27.93
28.53
30.51
9.01
27.93
25.38
6
38.09
Shares (diluted)M
39.95
43.11
45.98
50.19
51.34
57.72
60.94
66.46
71.55
69.50
38.69
6.24%
4.95%
87
6.41
Buyback yield%
2.87
0.40
0.40
0.40
1.41
1.71
0.65
2.07
1.44
1.25
8.38
1.44
1.33
57
1.141
D/E ratiox
1.225
1.185
1.301
1.157
1.111
1.221
1.197
1.144
1.014
0.892
1.624
1.144
1.171
72
1.533
Enterprise value₹B
1.208
1.396
1.617
1.500
1.623
1.541
1.743
1.887
2.086
2.425
0.912
8.36%
6.84%
69
1.370
LT debt₹B
1.250
1.292
1.305
1.378
1.390
1.354
1.409
1.424
1.414
1.323
1.588
(0.98%)
1.38%
66
Revenue
₹1.991B
3.90%
1.00×
Cost of revenue
₹1.394B
3.90%
1.00×
Operating expenses
₹361.0M
3.43%
0.96×
Property and equipment
17.97%
Spread over hurdle
(8.20%)