8.444
Revenue₹B
23.07
23.59
24.90
25.15
26.22
27.19
27.81
28.89
29.69
30.82
8.870
3.28%
3.11%
47
6.20
Revenue growth%
24.24
26.83
26.00
27.71
25.19
26.56
26.35
24.68
26.88
26.21
5.61
26.35
26.28
17
8.27
Gross margin%
4.57
7.19
7.22
8.85
9.68
10.36
7.80
5.00
5.01
3.31
2.98
5.01
7.21
58
28.26
Operating margin%
17.27
14.40
16.93
16.49
19.19
22.06
22.63
24.24
26.75
26.77
24.94
24.24
20.62
55
2.09
Net margin%
4.52
5.89
5.70
7.17
7.98
5.26
3.31
4.78
6.80
5.67
16.82
5.26
5.69
53
11.48
P/E ratio (avg)x
49.63
57.50
57.18
61.40
71.95
81.88
82.12
79.07
89.78
92.84
36.43
82.12
75.51
37
12.83
EV/EBITx
28.20
31.09
36.05
40.22
48.71
57.53
57.24
57.74
66.44
75.54
22.08
57.74
52.97
85
8.49
FCF yield (avg)%
6.09
7.77
5.88
8.79
7.95
9.62
8.22
9.42
6.98
8.21
21.14
8.22
8.08
7
25.70
FCF margin%
22.61
22.81
20.01
21.64
19.63
20.17
22.21
19.48
22.30
21.21
19.77
21.21
21.42
59
1.237
FCF / Net incomex
0.730
0.822
0.760
0.856
0.835
0.780
0.875
0.804
0.910
0.952
0.960
0.875
0.828
87
20.84
ROIC%
15.48
14.19
16.24
18.63
15.84
18.08
20.50
23.41
20.96
19.87
13.81
20.50
18.35
26
14.69
Return on equity%
26.06
25.67
25.78
26.35
29.14
26.22
26.77
27.45
24.66
22.52
4.47
26.22
26.14
38
10.50
Return on assets%
4.74
7.43
6.18
8.92
8.93
8.87
9.07
7.42
6.88
9.84
17.75
8.87
8.15
58
56.23
EPS₹
113.91
126.35
136.99
150.84
181.34
196.39
203.53
246.29
257.64
310.26
60.89
11.34%
12.26%
—
25.57
EPS growth%
13.31
10.34
12.60
10.83
9.76
12.05
13.68
10.90
13.54
11.06
8.41
12.05
11.56
35
87.59
Bookvalue per sh₹
155.66
161.48
153.15
173.10
170.28
162.33
157.58
146.91
138.76
137.54
74.43
(4.18%)
(0.46%)
—
48.83
FCF per share₹
62.28
66.52
64.17
70.70
77.20
84.10
74.15
76.42
75.80
72.82
89.58
(1.16%)
0.39%
—
22.73
Dividend per sh₹
202.50
196.84
218.40
255.01
274.34
300.16
299.11
306.10
315.61
323.38
56.02
3.34%
6.14%
—
4.60
Div yield (avg)%
8.08
7.08
4.86
2.46
1.37
1.49
4.14
5.43
3.11
0.84
18.95
3.11
3.63
44
8.59
Payout ratio%
19.97
17.89
15.01
14.88
16.88
17.13
14.98
15.83
17.80
15.25
4.14
15.83
16.35
27
140.0
Shares (diluted)M
153.4
152.3
140.7
147.9
153.6
151.3
138.5
134.1
121.3
103.7
140.4
(7.56%)
(3.99%)
36
3.08
Buyback yield%
24.47
27.40
25.80
27.46
24.53
25.50
24.85
23.12
23.58
23.99
20.07
23.99
24.69
25
0.136
D/E ratiox
3.029
2.979
2.995
3.339
3.800
4.383
4.434
4.527
5.026
6.051
1.524
4.527
4.091
23
25.47
Enterprise value₹B
2.846
2.524
2.348
2.152
1.866
1.643
1.433
1.293
1.281
1.166
18.77
(8.97%)
(8.82%)
20
17.96
LT debt₹B
8.163
7.949
8.498
8.568
8.631
7.834
6.782
7.046
7.566
7.612
23.49
(2.48%)
(1.81%)
71
Revenue
₹30.82B
3.11%
1.00×
Cost of revenue
₹15.77B
2.88%
0.98×
Operating expenses
₹7.309B
3.10%
1.00×
Goodwill & intangibles
16.06%
Property and equipment
14.93%
Spread over hurdle
80.42%