6.780
Revenue₹B
50.11
52.86
54.03
55.71
57.34
58.30
60.69
61.67
65.51
69.43
7.483
3.90%
3.61%
92
23.87
Revenue growth%
8.58
9.92
9.63
8.92
8.51
8.22
6.85
6.61
4.46
5.18
3.94
6.61
8.36
70
12.21
Gross margin%
22.17
20.79
20.20
20.44
17.55
16.83
19.55
19.84
21.22
18.56
29.28
19.55
20.02
32
10.11
Operating margin%
3.67
2.30
3.56
5.37
5.60
7.36
4.55
2.39
3.12
1.99
6.63
3.12
3.62
43
7.47
Net margin%
23.68
23.53
23.18
25.94
27.63
27.31
25.91
24.83
24.35
25.08
22.75
25.08
24.95
53
12.01
P/E ratio (avg)x
11.17
11.42
11.94
11.74
12.22
11.86
10.40
8.917
8.644
8.684
21.41
8.917
11.29
18
33.43
EV/EBITx
8.526
7.691
7.303
6.790
6.436
5.796
6.056
6.732
7.095
7.578
34.11
6.732
6.942
52
23.89
FCF yield (avg)%
25.19
25.65
25.13
24.36
24.51
21.95
24.73
25.11
25.97
26.76
14.91
25.11
25.12
67
16.40
FCF margin%
5.49
4.22
6.81
6.60
8.88
9.99
9.50
6.56
8.40
9.97
3.51
9.50
7.61
57
0.455
FCF / Net incomex
0.364
0.340
0.358
0.354
0.333
0.290
0.277
0.246
0.231
0.230
1.045
0.246
0.311
16
19.13
ROIC%
10.88
13.27
13.79
12.84
14.47
11.58
9.75
9.52
6.86
4.72
21.80
9.52
11.23
55
17.96
Return on equity%
28.79
29.39
30.11
28.25
25.58
28.38
26.89
23.96
24.69
24.25
16.71
24.69
27.57
63
12.21
Return on assets%
22.46
22.54
24.02
21.50
21.45
22.73
24.22
21.77
22.83
25.69
3.68
22.83
22.63
7
70.54
EPS₹
36.29
40.05
47.18
54.14
63.62
63.34
62.15
72.61
85.63
92.13
74.39
7.69%
9.43%
—
22.36
EPS growth%
28.53
27.03
26.99
25.86
25.30
24.95
25.88
26.94
28.59
25.65
18.21
25.88
26.41
62
51.15
Bookvalue per sh₹
147.80
151.32
148.81
178.54
203.88
245.24
243.51
271.09
320.38
323.56
63.75
9.68%
9.96%
—
65.44
FCF per share₹
91.64
84.41
81.81
93.19
100.27
95.52
94.64
93.02
92.14
101.72
79.32
0.29%
1.65%
—
74.91
Dividend per sh₹
173.73
195.88
234.94
243.58
241.59
266.47
265.60
320.22
376.43
368.65
41.44
8.82%
9.42%
—
16.06
Div yield (avg)%
20.13
20.70
22.25
21.16
21.67
24.30
22.25
23.77
26.15
23.23
12.63
23.77
22.25
42
11.39
Payout ratio%
21.42
23.88
24.72
23.92
25.55
22.55
24.97
23.10
25.22
23.01
7.42
23.10
23.90
47
164.0
Shares (diluted)M
221.3
249.5
285.8
289.7
319.1
338.0
330.2
377.7
425.7
423.1
164.8
5.80%
7.15%
76
3.25
Buyback yield%
9.87
8.30
8.76
10.94
10.14
8.09
5.99
7.32
7.54
6.68
28.24
7.32
8.20
47
1.595
D/E ratiox
0.967
0.894
0.902
0.803
0.749
0.674
0.614
0.581
0.603
0.543
1.187
0.603
0.711
33
53.13
Enterprise value₹B
15.07
15.50
16.11
17.17
18.48
19.60
22.17
24.56
24.08
25.31
20.84
6.49%
6.91%
80
44.04
LT debt₹B
7.796
7.132
7.263
7.114
6.888
6.337
6.465
6.716
6.691
6.113
41.11
(2.36%)
(3.00%)
55
Revenue
₹69.43B
3.61%
1.00×
Cost of revenue
₹43.46B
3.38%
0.98×
Operating expenses
₹14.74B
4.21%
1.06×
Property and equipment
18.62%
Spread over hurdle
(9.10%)