17.80
Revenue₹B
20.91
21.50
22.47
23.57
24.05
24.96
26.10
27.29
27.59
28.97
18.46
3.80%
3.39%
20
2.53
Revenue growth%
11.59
9.42
9.63
10.09
9.16
11.47
10.28
11.00
10.76
11.67
24.11
11.00
10.52
85
27.20
Gross margin%
25.28
25.19
22.99
23.94
22.82
21.71
19.27
17.51
14.99
17.52
10.23
17.52
22.27
53
6.28
Operating margin%
9.03
11.05
11.77
9.98
12.31
15.27
13.35
15.94
14.52
17.22
22.74
15.27
12.83
52
7.55
Net margin%
29.19
26.92
24.53
25.52
23.02
25.71
24.00
21.24
20.28
18.01
3.63
21.24
24.26
37
21.04
P/E ratio (avg)x
9.258
9.003
8.348
7.951
7.458
6.972
7.803
7.744
7.243
8.007
14.74
7.744
7.877
26
10.21
EV/EBITx
24.65
23.07
23.47
23.57
21.22
23.19
24.77
23.80
23.19
20.98
8.110
23.19
23.33
24
8.50
FCF yield (avg)%
27.77
25.14
24.57
26.25
27.45
28.16
29.16
28.46
26.63
25.45
24.76
28.16
27.04
80
14.65
FCF margin%
20.50
18.01
18.51
17.06
14.61
14.24
14.64
15.31
13.26
13.13
19.32
14.24
14.97
53
1.573
FCF / Net incomex
2.186
2.197
2.473
2.561
2.750
2.924
2.729
3.049
3.122
2.973
0.800
2.973
2.739
56
7.11
ROIC%
2.65
4.16
5.74
4.51
3.33
4.41
4.25
3.43
3.78
4.49
21.95
4.25
4.20
53
10.52
Return on equity%
28.25
27.91
27.46
24.98
27.23
24.33
26.92
25.06
24.07
25.66
10.75
25.06
26.29
7
12.18
Return on assets%
31.92
34.87
34.30
32.04
29.62
28.69
26.35
23.53
24.62
23.60
8.84
24.62
29.15
51
52.23
EPS₹
148.78
143.66
147.35
144.89
159.36
169.72
180.90
199.19
175.34
183.42
55.74
2.85%
3.05%
—
21.53
EPS growth%
14.27
13.01
11.39
12.13
14.43
16.86
19.57
21.38
20.35
17.40
13.98
19.57
15.64
23
66.91
Bookvalue per sh₹
110.38
111.08
127.19
140.25
145.82
152.85
151.65
171.32
174.94
201.68
50.54
6.70%
7.33%
—
82.79
FCF per share₹
34.40
31.55
34.36
36.29
38.48
42.25
46.25
50.20
46.95
47.14
110.26
4.15%
4.69%
—
93.86
Dividend per sh₹
85.88
90.49
84.19
76.77
70.69
75.63
70.65
61.41
65.85
66.50
106.28
(1.22%)
(2.22%)
—
4.45
Div yield (avg)%
3.92
6.19
7.44
6.22
8.96
8.34
9.43
9.84
11.22
11.64
12.74
9.84
8.65
19
9.18
Payout ratio%
17.00
15.29
17.58
17.02
14.54
16.20
17.16
18.97
16.43
14.16
27.70
16.43
16.71
87
100.9
Shares (diluted)M
181.8
188.6
189.6
185.4
209.6
234.0
266.7
272.8
263.5
278.0
98.06
5.82%
4.80%
23
13.51
Buyback yield%
16.43
14.01
15.53
17.63
15.31
17.62
17.41
16.15
13.48
13.06
24.58
16.15
15.84
64
1.105
D/E ratiox
2.113
2.241
2.420
2.326
2.398
2.307
2.426
2.267
2.473
2.454
0.811
2.426
2.362
76
2.590
Enterprise value₹B
2.597
2.569
2.507
2.926
2.938
2.906
2.839
2.681
2.856
2.716
7.173
(1.56%)
1.56%
71
19.12
LT debt₹B
19.15
19.55
19.10
17.09
14.69
14.89
15.54
15.04
12.98
13.71
19.36
(1.38%)
(2.75%)
49
Revenue
₹28.97B
3.39%
1.00×
Cost of revenue
₹20.28B
3.39%
1.00×
Operating expenses
₹5.389B
2.77%
0.94×
Property and equipment
14.78%
Spread over hurdle
(10.42%)