66.61
Revenue₹B
504.4
513.4
538.1
554.3
582.0
588.3
602.0
614.9
623.3
632.0
73.64
1.66%
2.49%
21
2.76
Revenue growth%
20.59
18.43
15.48
17.97
20.68
21.49
19.12
20.46
23.46
20.67
11.65
20.67
20.53
58
12.89
Gross margin%
24.99
25.76
28.41
25.93
27.95
28.00
29.28
32.26
33.03
32.67
12.73
32.26
28.21
86
20.60
Operating margin%
21.03
23.04
23.35
22.16
24.57
22.40
22.31
23.57
25.31
24.54
20.92
23.57
23.19
52
20.11
Net margin%
6.87
7.01
6.89
6.10
6.01
3.44
5.13
4.56
3.73
5.03
23.33
4.56
5.57
68
31.64
P/E ratio (avg)x
33.58
36.85
36.85
33.47
35.18
33.80
34.68
34.65
33.42
32.74
12.13
33.80
34.23
8
13.90
EV/EBITx
35.26
35.87
32.85
33.11
33.93
32.25
35.37
39.25
36.84
38.17
24.76
36.84
35.31
14
14.47
FCF yield (avg)%
10.17
12.10
13.49
11.53
11.43
9.02
10.84
7.98
6.12
5.53
5.68
7.98
10.50
74
13.82
FCF margin%
5.80
6.17
7.54
10.39
10.27
10.68
13.49
13.89
13.61
12.90
27.10
13.49
10.54
93
0.965
FCF / Net incomex
0.172
0.197
0.222
0.251
0.283
0.332
0.350
0.354
0.398
0.408
0.148
0.354
0.307
60
13.70
ROIC%
28.38
28.93
29.67
29.89
29.33
31.18
33.86
32.48
31.82
34.34
6.59
32.48
30.54
54
22.59
Return on equity%
25.46
22.73
24.40
22.27
22.55
21.80
24.71
23.76
23.83
21.57
18.42
23.76
23.24
19
17.13
Return on assets%
16.21
16.01
17.15
19.81
19.08
20.29
21.52
22.30
20.32
20.04
15.44
20.32
19.92
82
426.29
EPS₹
490.60
474.44
511.85
487.04
472.88
518.02
569.50
570.89
630.66
654.94
455.55
6.73%
3.40%
—
2.58
EPS growth%
23.89
23.47
20.79
19.95
19.69
20.09
18.16
20.89
19.60
20.55
29.30
20.09
20.32
65
318.14
Bookvalue per sh₹
242.80
274.91
293.16
314.13
332.42
335.72
365.98
403.16
444.75
465.57
549.86
6.97%
6.83%
—
268.92
FCF per share₹
610.55
562.24
591.68
639.08
614.94
678.71
720.47
726.16
808.01
847.87
414.37
6.64%
2.46%
—
253.83
Dividend per sh₹
250.81
272.63
291.26
332.47
330.71
335.28
325.65
323.32
345.77
392.30
470.79
3.47%
4.23%
—
13.28
Div yield (avg)%
20.11
21.13
24.05
21.11
19.79
17.28
19.70
22.43
19.95
21.11
21.47
19.95
20.61
18
8.55
Payout ratio%
9.17
7.73
7.43
8.23
10.28
9.43
7.37
8.95
8.93
8.62
13.83
8.93
8.77
54
356.2
Shares (diluted)M
472.0
447.4
485.6
502.0
497.8
452.9
426.3
424.9
414.2
420.3
360.6
(3.33%)
(0.85%)
48
20.09
Buyback yield%
6.03
7.89
9.69
9.20
9.87
7.30
6.34
5.48
6.95
9.30
13.19
6.95
7.60
26
0.917
D/E ratiox
0.261
0.287
0.258
0.274
0.250
0.264
0.292
0.322
0.320
0.293
1.713
0.293
0.280
37
197.2
Enterprise value₹B
357.3
384.0
429.8
469.3
463.5
448.5
447.4
518.9
514.7
515.1
439.1
2.13%
3.49%
85
56.27
LT debt₹B
327.6
311.4
334.8
341.9
353.7
325.1
309.0
345.1
335.0
370.9
234.7
0.96%
0.85%
89
Revenue
₹632.0B
2.49%
1.00×
Cost of revenue
₹364.7B
2.57%
1.01×
Operating expenses
₹153.9B
2.47%
1.00×
Spread over hurdle
(9.36%)