7.651
Revenue₹B
8.928
9.165
9.371
9.481
9.367
9.382
9.583
9.410
9.317
9.406
8.126
0.08%
0.81%
42
2.63
Revenue growth%
12.15
13.77
15.89
17.17
15.29
16.44
17.86
19.27
16.52
17.94
28.23
17.86
16.48
65
13.99
Gross margin%
0.40
0.40
0.40
2.30
0.40
1.69
0.40
0.40
0.40
0.40
23.87
0.40
0.40
35
28.02
Operating margin%
32.04
34.89
33.37
33.28
33.52
30.89
28.27
27.60
27.48
25.14
2.11
27.60
31.46
78
14.79
Net margin%
13.81
13.76
12.27
15.25
12.59
15.06
12.87
10.59
12.92
12.21
21.49
12.87
12.90
41
23.27
P/E ratio (avg)x
31.58
28.42
29.02
32.19
33.54
31.84
32.35
33.31
37.15
36.31
15.56
33.31
32.27
8
22.15
EV/EBITx
24.16
21.45
20.91
22.72
20.85
18.11
16.63
17.15
16.89
17.72
35.21
17.15
19.48
58
15.19
FCF yield (avg)%
9.89
12.27
14.59
14.39
15.21
18.15
17.07
17.22
14.85
12.64
16.30
17.07
14.72
33
27.56
FCF margin%
20.56
20.93
23.01
21.11
21.09
19.93
19.35
22.16
21.03
23.33
8.35
21.03
21.06
34
0.519
FCF / Net incomex
0.710
0.676
0.760
0.743
0.812
0.817
0.872
0.987
0.989
1.061
0.463
0.987
0.814
65
24.48
ROIC%
12.65
13.74
15.47
14.13
14.25
16.31
17.30
15.20
17.53
15.11
14.32
16.31
15.15
48
23.57
Return on equity%
31.02
31.47
31.32
32.58
33.15
31.89
32.45
33.18
33.77
34.21
26.26
33.18
32.51
5
2.43
Return on assets%
12.54
13.20
15.23
17.22
15.60
13.30
12.17
9.93
9.81
7.44
25.01
9.93
12.87
44
34.25
EPS₹
61.19
67.00
74.13
76.91
71.56
82.84
94.83
109.19
110.74
105.16
36.89
8.00%
6.85%
—
23.01
EPS growth%
6.16
4.20
4.42
2.28
3.78
3.18
0.40
0.40
0.40
1.31
29.14
0.40
2.73
88
24.08
Bookvalue per sh₹
21.81
21.88
23.53
27.75
29.87
29.73
30.93
36.21
40.92
48.04
29.12
9.97%
8.00%
—
36.36
FCF per share₹
36.17
32.59
33.82
34.37
32.50
32.49
34.50
30.71
31.45
30.01
42.82
(1.58%)
(2.34%)
—
34.54
Dividend per sh₹
23.04
22.12
24.33
25.72
25.34
28.94
31.43
31.46
30.22
30.39
29.59
3.70%
4.09%
—
9.87
Div yield (avg)%
29.19
27.82
30.74
28.13
28.19
25.65
26.45
27.74
27.41
24.91
21.66
26.45
27.78
76
16.17
Payout ratio%
17.76
20.25
19.10
18.05
17.74
17.31
16.06
16.58
16.09
19.06
5.64
16.58
17.75
81
165.1
Shares (diluted)M
249.8
297.5
329.1
361.7
431.0
451.9
517.1
515.4
590.4
651.8
164.0
8.62%
10.53%
41
28.38
Buyback yield%
19.10
16.29
18.06
16.55
13.91
13.72
13.04
16.01
17.14
17.22
3.69
16.01
16.42
6
0.117
D/E ratiox
0.451
0.394
0.370
0.359
0.322
0.349
0.347
0.339
0.356
0.310
0.983
0.347
0.352
15
5.513
Enterprise value₹B
0.605
0.656
0.592
0.557
0.511
0.502
0.448
0.395
0.358
0.354
1.891
(7.08%)
(4.67%)
23
5.809
LT debt₹B
6.390
6.814
7.321
8.094
7.542
7.210
7.732
8.751
9.741
11.14
1.554
8.12%
6.06%
73
Revenue
₹9.406B
0.81%
1.00×
Cost of revenue
₹5.082B
1.16%
1.03×
Operating expenses
₹1.781B
0.38%
0.96×
Goodwill & intangibles
17.79%
Cash and investments
17.68%
Return on capital
136.20%
Spread over hurdle
122.93%