14.14
Revenue₹B
12.08
12.28
12.56
13.31
13.89
14.58
14.90
15.80
16.12
17.02
14.53
4.14%
3.75%
32
5.93
Revenue growth%
12.97
11.45
13.75
15.74
16.40
17.43
18.93
19.73
21.07
21.58
8.35
19.73
16.91
48
12.05
Gross margin%
10.01
11.72
14.65
15.86
17.39
19.06
20.39
19.89
21.61
22.49
3.97
20.39
18.22
93
28.19
Operating margin%
27.24
27.45
29.97
27.06
25.88
24.24
25.05
26.12
24.11
21.59
6.52
24.24
26.00
75
2.21
Net margin%
22.46
25.44
23.54
25.34
26.61
25.54
24.99
22.37
22.61
24.95
18.76
24.95
24.97
89
30.54
P/E ratio (avg)x
32.14
35.65
37.10
35.36
39.41
42.61
46.30
47.00
43.53
41.25
32.77
43.53
40.33
92
26.13
EV/EBITx
13.94
15.62
15.40
15.70
15.52
16.89
17.76
16.39
16.55
18.73
15.14
16.89
16.05
94
10.47
FCF yield (avg)%
23.82
21.72
19.68
21.02
22.03
19.22
16.64
13.65
15.72
18.16
21.27
16.64
19.45
27
27.82
FCF margin%
23.25
25.36
24.66
24.30
25.49
22.71
22.99
23.46
23.74
25.03
4.96
23.46
24.02
66
0.183
FCF / Net incomex
1.982
2.267
2.402
2.379
2.540
2.551
2.813
2.802
3.132
3.187
0.981
2.813
2.546
21
12.30
ROIC%
8.22
6.49
4.99
5.89
5.14
5.15
7.27
5.77
3.65
4.06
2.73
5.15
5.46
48
9.71
Return on equity%
9.51
6.57
6.28
9.28
11.47
13.89
14.47
11.85
13.89
16.64
24.00
13.89
11.66
94
10.32
Return on assets%
8.02
9.60
6.62
5.31
5.47
4.32
4.88
7.79
9.13
8.83
13.23
7.79
7.20
73
79.68
EPS₹
111.31
111.39
113.64
120.02
119.10
126.12
123.71
137.59
152.88
149.38
85.70
4.64%
3.99%
—
22.03
EPS growth%
5.93
8.48
6.88
5.38
7.38
9.65
11.99
13.02
10.68
10.45
6.00
10.68
9.06
13
89.62
Bookvalue per sh₹
163.72
175.08
198.70
206.60
219.50
249.82
240.14
268.98
262.99
297.99
53.96
6.30%
6.18%
—
94.75
FCF per share₹
190.59
189.23
201.56
220.70
236.17
217.94
240.64
236.60
264.76
292.44
30.76
4.37%
5.24%
—
27.48
Dividend per sh₹
57.59
57.28
57.98
65.92
75.18
75.84
75.66
76.82
74.90
80.80
118.70
1.45%
3.68%
—
9.65
Div yield (avg)%
10.92
12.66
11.24
9.74
8.61
10.88
9.82
9.79
11.38
13.10
18.21
10.88
10.90
36
5.87
Payout ratio%
7.33
8.50
9.42
9.69
8.17
5.65
3.99
1.29
0.49
0.40
3.43
1.29
6.49
79
44.71
Shares (diluted)M
39.23
42.76
41.28
39.72
40.65
37.41
39.59
42.00
41.66
40.59
46.50
(0.03%)
1.02%
65
6.81
Buyback yield%
32.96
35.50
35.34
36.72
38.78
38.63
39.83
37.56
35.44
36.94
26.76
37.56
36.83
24
0.736
D/E ratiox
0.309
0.329
0.334
0.328
0.356
0.378
0.412
0.372
0.355
0.365
1.625
0.372
0.355
80
8.216
Enterprise value₹B
15.49
16.69
16.23
15.11
16.56
16.01
17.47
19.26
19.91
22.60
5.886
6.41%
3.89%
81
7.948
LT debt₹B
9.334
10.30
11.28
11.50
11.83
11.29
12.49
13.91
13.85
12.78
10.33
1.57%
3.47%
28
Revenue
₹17.02B
3.75%
1.00×
Cost of revenue
₹10.56B
4.04%
1.03×
Operating expenses
₹3.949B
3.25%
0.95×
Goodwill & intangibles
16.81%
Property and equipment
16.43%
Spread over hurdle
(6.03%)