15.85
Revenue₹B
8.943
9.586
10.23
10.98
12.08
13.33
14.21
15.71
17.30
18.74
16.99
9.18%
8.62%
95
8.90
Revenue growth%
14.34
15.02
14.30
16.39
14.59
12.42
14.35
12.42
14.84
16.32
19.36
14.35
14.47
74
13.88
Gross margin%
28.02
30.68
29.31
28.90
29.74
31.78
30.56
30.69
29.88
31.82
6.17
30.69
30.22
67
13.04
Operating margin%
23.66
24.35
26.34
26.98
29.72
30.37
28.31
25.83
27.38
26.76
14.67
27.38
26.87
43
14.14
Net margin%
29.83
31.49
33.57
32.69
34.43
35.55
33.47
33.70
36.17
34.39
14.42
34.39
33.64
89
29.89
P/E ratio (avg)x
20.11
18.54
17.16
16.11
15.00
14.71
15.35
14.00
14.52
13.91
18.87
14.52
15.18
41
37.25
EV/EBITx
21.25
20.85
20.42
21.06
20.70
21.10
20.87
20.60
22.52
20.59
22.91
20.87
20.86
39
22.00
FCF yield (avg)%
23.13
22.55
20.13
20.62
20.89
18.77
16.97
16.06
15.31
14.13
13.18
16.06
19.45
37
7.95
FCF margin%
21.32
21.89
19.43
19.17
21.10
23.10
24.46
24.88
25.35
26.70
21.58
24.88
22.50
85
1.111
FCF / Net incomex
0.439
0.454
0.464
0.475
0.508
0.519
0.510
0.570
0.582
0.686
1.762
0.570
0.509
66
29.95
ROIC%
25.93
28.04
28.54
30.16
31.92
34.39
34.94
36.29
39.29
40.65
17.96
36.29
33.15
29
16.20
Return on equity%
4.08
1.16
0.40
0.40
0.40
0.40
0.40
2.49
4.65
1.97
4.86
1.97
0.78
93
7.48
Return on assets%
6.94
9.85
11.65
11.89
12.56
11.95
10.91
13.65
15.10
13.26
16.73
13.26
11.92
69
71.18
EPS₹
129.22
132.46
149.09
160.11
160.40
180.29
203.85
231.21
264.34
269.52
74.01
10.94%
9.73%
—
11.91
EPS growth%
16.58
16.58
17.16
18.82
21.50
22.18
22.34
20.14
21.37
19.79
9.75
21.37
19.97
29
75.22
Bookvalue per sh₹
107.32
122.67
138.08
143.59
165.73
186.55
185.82
184.31
189.11
181.33
73.21
1.81%
7.00%
—
38.13
FCF per share₹
104.64
116.15
131.25
127.00
143.23
155.99
172.14
190.36
214.73
229.70
60.92
9.91%
9.43%
—
80.80
Dividend per sh₹
23.75
25.38
27.63
30.86
29.89
31.38
31.52
35.85
38.19
42.32
54.31
7.20%
7.31%
—
7.12
Div yield (avg)%
24.29
24.09
25.06
22.67
25.43
27.82
29.93
30.30
32.03
32.88
3.42
30.30
26.62
77
20.73
Payout ratio%
21.17
21.48
21.44
19.36
21.48
20.90
18.20
17.87
15.29
15.45
13.81
17.87
20.13
14
66.61
Shares (diluted)M
39.05
40.44
36.71
37.50
35.28
33.59
32.87
35.43
34.28
36.86
67.32
0.88%
(1.63%)
49
5.40
Buyback yield%
13.93
11.80
11.28
9.76
11.59
11.40
10.29
9.74
10.77
11.23
23.08
10.77
11.25
35
0.591
D/E ratiox
1.971
2.243
2.387
2.647
2.644
2.942
3.142
3.602
4.117
4.585
0.112
3.602
2.795
22
19.22
Enterprise value₹B
7.107
7.182
7.888
7.737
6.912
6.658
5.915
6.113
5.432
5.837
14.93
(3.33%)
(2.07%)
8
22.08
LT debt₹B
10.71
9.594
10.11
10.65
10.05
9.023
9.695
9.266
9.476
9.226
8.188
(1.69%)
(2.45%)
12
Revenue
₹18.74B
8.62%
1.00×
Cost of revenue
₹10.40B
8.56%
0.99×
Operating expenses
₹4.791B
9.10%
1.04×
Property and equipment
17.27%
Spread over hurdle
(8.46%)