41.87
Revenue₹B
87.59
91.87
96.01
101.0
106.7
110.1
116.8
121.0
125.9
131.2
43.23
4.21%
4.86%
43
7.29
Revenue growth%
28.81
31.44
30.62
33.09
31.36
30.09
30.52
33.00
33.80
32.83
6.74
32.83
31.40
65
17.00
Gross margin%
8.47
6.53
4.31
1.88
0.40
1.21
0.40
0.40
2.84
5.32
28.82
1.21
2.36
42
11.80
Operating margin%
23.85
21.76
19.99
21.08
18.73
20.31
20.80
20.99
21.38
21.60
19.54
20.99
21.04
84
6.48
Net margin%
4.17
1.80
3.80
6.20
7.48
7.63
10.05
12.34
10.09
7.65
4.20
10.05
7.55
95
28.45
P/E ratio (avg)x
38.26
45.20
49.22
50.95
50.27
56.88
56.63
56.88
56.28
60.00
15.82
56.88
53.61
42
6.643
EV/EBITx
10.61
10.71
10.64
11.46
9.898
8.674
8.126
8.305
7.584
8.279
27.47
8.279
9.286
66
19.62
FCF yield (avg)%
13.77
11.28
8.75
8.52
7.67
9.87
10.31
10.67
13.39
12.23
12.07
10.67
10.49
91
29.07
FCF margin%
4.76
6.65
5.80
7.57
10.14
11.83
9.22
7.94
8.60
9.40
12.25
9.22
8.27
12
0.915
FCF / Net incomex
0.744
0.884
1.049
1.110
1.132
1.229
1.274
1.339
1.537
1.525
0.979
1.339
1.181
87
12.18
ROIC%
7.73
7.07
4.16
5.07
4.40
3.36
5.80
7.51
7.19
7.08
17.76
7.08
6.44
73
29.28
Return on equity%
22.90
24.44
24.14
24.38
26.36
26.77
24.49
22.73
21.11
20.00
3.56
22.73
24.26
8
13.43
Return on assets%
19.29
18.26
19.49
17.13
19.20
22.05
22.67
22.41
22.08
23.74
26.45
22.41
20.77
66
1,789
EPS₹
3,915
3,929
3,787
3,311
3,097
3,029
2,686
2,640
2,659
2,929
1,947
(1.11%)
(2.02%)
—
21.75
EPS growth%
17.38
19.54
20.16
19.69
17.78
17.27
19.32
17.17
15.97
13.04
29.13
17.17
17.58
21
3,173
Bookvalue per sh₹
3,615
3,785
3,735
3,448
3,703
3,761
3,887
3,559
3,311
3,668
4,050
(0.19%)
0.50%
—
927.29
FCF per share₹
6,978
7,385
8,271
9,080
10,433
12,094
13,687
13,114
15,319
16,193
4,882
9.19%
8.36%
—
4,224
Dividend per sh₹
3,081
3,230
3,419
3,424
3,491
3,256
2,916
3,235
3,141
3,495
1,616
0.03%
1.45%
—
20.50
Div yield (avg)%
23.09
25.70
28.55
28.99
28.37
26.31
28.19
29.47
29.15
28.66
3.17
28.66
28.46
71
9.32
Payout ratio%
0.53
0.40
0.40
2.90
1.68
0.86
0.87
0.40
0.40
0.68
19.84
0.68
0.60
78
35.38
Shares (diluted)M
64.17
73.24
78.98
94.40
106.2
119.3
124.8
145.7
147.3
170.1
35.97
9.87%
11.54%
47
27.05
Buyback yield%
14.60
13.87
11.96
13.19
15.81
14.81
13.96
16.69
13.90
11.54
10.22
13.96
13.93
22
0.171
D/E ratiox
1.453
1.576
1.633
1.500
1.386
1.276
1.150
1.186
1.184
1.166
1.305
1.184
1.331
22
45.88
Enterprise value₹B
24.38
28.54
30.32
29.30
31.92
31.65
30.57
29.64
30.20
30.65
88.73
(0.81%)
2.46%
18
21.52
LT debt₹B
64.67
62.49
68.14
65.21
70.83
82.95
96.90
96.63
99.75
115.2
83.19
10.21%
7.13%
92
Revenue
₹131.2B
4.86%
1.00×
Cost of revenue
₹67.60B
4.90%
1.00×
Operating expenses
₹23.31B
4.55%
0.97×
Goodwill & intangibles
15.85%
Spread over hurdle
(4.20%)