66.35
Revenue₹B
179.5
182.9
184.0
181.8
181.5
185.8
184.9
190.0
187.1
191.5
73.00
1.09%
0.90%
49
24.74
Revenue growth%
14.67
12.16
14.99
12.41
14.71
14.86
17.82
18.25
15.73
17.02
28.50
17.02
14.92
65
12.70
Gross margin%
18.19
18.16
18.04
15.86
13.81
13.29
12.85
12.50
10.88
11.12
10.09
12.50
13.55
16
29.50
Operating margin%
28.14
25.41
27.01
25.77
27.79
30.60
29.86
27.27
28.19
29.42
27.80
29.42
27.96
41
8.05
Net margin%
20.71
19.88
20.51
20.98
18.76
16.37
17.55
20.13
21.97
22.21
12.67
20.13
20.32
92
27.00
P/E ratio (avg)x
35.62
37.75
38.04
39.89
41.56
45.12
46.78
50.72
52.87
59.45
35.44
50.72
43.34
94
34.86
EV/EBITx
16.51
16.33
18.63
20.85
19.95
19.95
21.74
21.65
22.24
25.24
36.22
21.74
20.40
26
27.40
FCF yield (avg)%
18.52
21.30
21.38
19.72
21.65
23.32
24.58
25.72
24.42
22.84
22.15
24.42
22.25
50
3.29
FCF margin%
14.52
11.58
12.71
11.64
13.00
14.22
13.79
12.06
12.35
14.48
24.37
13.79
12.85
73
1.395
FCF / Net incomex
1.181
1.099
1.129
1.077
1.183
1.358
1.323
1.501
1.455
1.555
1.565
1.455
1.253
50
13.20
ROIC%
4.31
2.93
2.77
1.31
3.09
1.87
1.60
0.40
2.99
2.18
22.57
1.87
2.47
83
17.99
Return on equity%
19.20
17.58
19.71
18.31
19.30
20.65
20.23
19.35
16.75
13.84
20.99
19.35
19.25
16
5.20
Return on assets%
7.91
8.71
10.60
13.14
12.51
9.58
10.90
11.61
9.92
12.91
20.25
10.90
10.75
24
52.83
EPS₹
151.89
144.16
145.45
162.31
180.56
209.99
235.45
249.04
258.26
267.61
55.25
8.19%
5.46%
—
3.37
EPS growth%
29.30
26.59
26.60
29.05
31.43
28.50
27.69
26.69
23.76
26.60
7.50
26.69
27.19
19
74.18
Bookvalue per sh₹
99.63
96.97
95.10
94.82
102.84
98.16
100.36
107.12
114.33
125.57
36.84
4.07%
2.94%
—
122.24
FCF per share₹
130.36
146.23
140.14
141.49
140.91
151.23
151.90
146.76
145.07
169.65
45.44
3.78%
2.86%
—
71.11
Dividend per sh₹
112.29
107.41
117.37
131.30
117.64
107.52
115.45
119.80
115.01
115.54
29.28
(0.36%)
0.69%
—
27.89
Div yield (avg)%
15.47
16.52
19.30
16.36
16.38
14.01
15.03
17.65
16.50
17.85
22.24
16.50
16.44
51
9.39
Payout ratio%
23.59
26.42
27.76
30.61
27.73
27.46
29.04
27.24
29.03
31.75
5.93
29.03
27.75
34
0.980
Shares (diluted)B
1.038
1.033
1.034
1.178
1.295
1.403
1.434
1.617
1.877
1.879
0.927
7.73%
7.55%
25
15.49
Buyback yield%
11.54
12.05
12.96
14.75
13.65
11.80
11.89
13.44
14.92
15.48
23.09
13.44
13.20
49
0.304
D/E ratiox
1.223
1.367
1.403
1.473
1.465
1.673
1.792
1.834
2.137
2.292
0.768
1.834
1.573
17
48.07
Enterprise value₹B
157.4
177.9
162.1
161.9
179.3
188.6
192.9
192.5
177.1
196.6
126.0
1.86%
3.37%
17
40.45
LT debt₹B
97.10
93.45
94.71
99.39
95.82
99.71
97.83
109.7
111.0
119.7
59.73
4.56%
2.75%
53
Revenue
₹191.5B
0.90%
1.00×
Cost of revenue
₹117.8B
0.79%
0.99×
Operating expenses
₹31.88B
0.83%
0.99×
Property and equipment
18.26%
Spread over hurdle
(1.32%)