11.40
Revenue₹B
14.86
15.11
15.14
15.32
15.40
15.36
15.58
15.61
15.34
15.17
12.37
(0.31%)
0.36%
57
18.70
Revenue growth%
26.84
29.69
26.95
25.34
27.90
30.37
27.98
30.96
30.50
32.87
4.98
30.50
28.84
70
21.12
Gross margin%
22.25
25.23
22.40
22.54
24.13
26.49
25.23
26.14
28.71
31.51
21.90
26.49
25.23
53
23.61
Operating margin%
12.06
12.36
11.61
13.32
12.01
12.32
15.19
16.92
19.10
16.44
11.97
16.44
12.84
54
4.19
Net margin%
24.92
26.38
28.65
25.78
25.08
27.07
28.72
30.90
31.23
33.27
19.20
30.90
27.86
33
22.39
P/E ratio (avg)x
49.01
57.93
69.11
72.70
83.57
101.0
118.7
136.1
158.9
158.1
33.93
136.1
92.30
17
17.57
EV/EBITx
17.47
19.27
21.77
20.66
19.33
22.16
23.01
26.00
28.42
27.82
21.45
26.00
21.96
50
18.14
FCF yield (avg)%
27.97
25.59
27.59
28.75
30.30
32.22
31.51
34.46
36.35
34.06
28.28
34.06
30.91
65
14.28
FCF margin%
9.66
7.39
7.12
9.83
7.48
8.35
9.61
10.85
9.50
10.46
13.91
9.61
9.56
93
0.592
FCF / Net incomex
1.102
1.063
1.017
0.997
1.064
1.025
1.010
0.985
0.958
1.006
0.444
1.006
1.013
34
23.34
ROIC%
14.23
12.85
10.09
9.78
7.60
9.79
9.18
11.81
14.59
17.57
27.15
11.81
10.95
35
11.44
Return on equity%
17.27
14.39
15.97
17.97
19.67
19.93
19.83
20.36
20.79
17.99
3.94
19.93
18.83
56
24.43
Return on assets%
20.85
22.37
24.98
26.67
27.76
30.44
31.47
29.32
27.17
26.51
21.45
29.32
26.92
71
18.52
EPS₹
41.82
46.87
55.86
62.87
73.59
86.89
89.76
88.09
97.22
97.20
19.10
5.72%
10.46%
—
13.11
EPS growth%
6.33
9.05
8.86
6.22
7.83
5.60
8.28
10.48
13.15
14.97
6.09
10.48
8.57
62
10.12
Bookvalue per sh₹
38.85
39.89
41.20
40.28
40.74
44.18
51.72
55.44
64.56
65.96
16.79
10.12%
6.36%
—
13.26
FCF per share₹
23.49
24.80
24.55
25.54
28.83
29.51
33.82
37.17
37.15
37.76
17.59
5.55%
4.96%
—
16.98
Dividend per sh₹
25.25
24.23
23.97
27.39
25.99
25.69
24.05
24.80
28.18
28.94
13.03
2.18%
2.30%
—
9.53
Div yield (avg)%
24.78
24.07
25.94
28.44
31.33
31.56
29.12
31.08
32.09
34.29
22.24
31.56
30.10
74
21.03
Payout ratio%
30.37
27.47
27.00
27.17
24.44
26.99
27.10
27.54
25.07
26.41
22.63
26.99
27.05
7
257.3
Shares (diluted)M
393.7
474.3
550.4
562.2
675.3
775.9
816.8
814.6
951.0
957.2
267.0
7.23%
10.39%
23
16.55
Buyback yield%
9.87
12.27
12.05
11.48
13.85
15.93
15.11
14.26
15.27
15.40
21.87
15.27
14.06
67
0.863
D/E ratiox
0.142
0.139
0.127
0.130
0.122
0.124
0.119
0.125
0.140
0.152
1.244
0.125
0.128
31
7.206
Enterprise value₹B
14.47
16.51
16.32
16.47
17.65
20.01
23.59
23.92
26.25
29.25
8.958
10.64%
8.22%
55
6.596
LT debt₹B
6.697
7.426
7.635
9.003
10.60
11.74
13.71
13.91
16.62
17.71
2.253
10.81%
11.78%
46
Revenue
₹15.17B
0.36%
1.00×
Cost of revenue
₹7.188B
0.37%
1.00×
Operating expenses
₹2.827B
0.20%
0.98×
Property and equipment
19.01%
Goodwill & intangibles
17.07%
Return on capital
187.33%
Spread over hurdle
171.83%