16.22
Revenue₹B
45.58
46.03
47.18
47.03
47.58
46.89
47.81
49.11
49.71
48.85
17.58
0.53%
0.64%
68
20.55
Revenue growth%
9.99
7.86
6.06
6.20
5.81
7.72
4.73
3.60
4.69
4.42
17.34
4.69
5.93
64
9.54
Gross margin%
26.42
28.72
27.29
25.58
24.74
26.15
25.40
26.55
24.55
22.59
27.57
25.40
25.86
32
10.99
Operating margin%
18.86
19.87
21.06
21.93
23.88
26.32
24.87
22.17
21.19
22.74
27.44
22.74
22.05
63
6.33
Net margin%
0.40
0.54
0.40
2.49
1.41
0.40
2.97
1.53
1.34
0.40
6.30
1.34
0.94
64
17.81
P/E ratio (avg)x
14.75
16.17
16.72
17.52
18.19
20.04
18.08
18.03
17.39
18.08
36.80
18.08
17.77
86
16.94
EV/EBITx
9.528
10.80
11.93
12.02
13.25
12.60
14.27
15.48
17.84
16.54
21.93
15.48
12.93
41
24.66
FCF yield (avg)%
10.52
8.18
7.96
9.55
10.03
7.05
8.08
10.07
8.47
10.71
13.05
8.47
9.01
10
22.52
FCF margin%
21.27
19.37
18.75
20.06
18.79
18.40
16.46
15.05
13.43
15.42
11.25
15.42
18.58
46
1.238
FCF / Net incomex
0.234
0.239
0.260
0.277
0.291
0.304
0.319
0.321
0.349
0.317
1.696
0.319
0.297
85
6.14
ROIC%
9.01
9.56
8.76
8.30
11.17
10.97
10.78
8.83
6.41
6.69
4.87
8.83
8.92
39
23.40
Return on equity%
23.39
20.56
20.54
19.32
18.20
19.80
20.31
20.15
23.11
24.20
28.39
20.31
20.42
77
28.64
Return on assets%
31.52
32.22
29.72
27.51
27.61
29.64
28.23
29.32
31.68
30.12
10.59
29.64
29.68
18
116.18
EPS₹
121.63
125.28
137.55
129.19
132.50
140.00
141.99
145.08
138.79
153.98
120.63
3.05%
1.70%
—
16.84
EPS growth%
25.18
24.02
25.51
25.89
25.82
26.17
25.78
25.21
27.61
26.03
29.01
26.03
25.80
74
160.64
Bookvalue per sh₹
114.01
127.17
149.47
169.59
192.31
192.94
197.23
211.78
236.26
260.03
61.62
6.22%
8.80%
—
69.15
FCF per share₹
80.73
85.85
80.77
79.06
71.44
73.86
69.91
73.76
72.76
70.57
103.31
(0.25%)
(2.17%)
—
118.10
Dividend per sh₹
116.87
131.14
125.06
125.35
134.36
121.80
131.01
143.47
131.16
138.96
128.35
0.68%
2.64%
—
23.08
Div yield (avg)%
31.43
34.14
36.03
37.65
36.96
35.63
37.39
37.37
39.37
42.03
23.82
37.39
37.17
31
21.05
Payout ratio%
12.87
10.16
10.65
10.38
10.24
8.62
6.52
6.89
9.14
12.12
27.13
8.62
10.20
78
216.0
Shares (diluted)M
205.9
228.3
227.9
214.6
230.9
255.6
288.9
275.4
274.3
262.4
213.7
2.59%
2.04%
44
2.50
Buyback yield%
18.76
16.32
16.97
15.30
14.12
12.92
10.08
12.45
15.12
14.13
2.98
12.92
14.63
47
1.396
D/E ratiox
1.649
1.834
2.122
2.179
2.345
2.660
2.615
2.850
2.987
3.076
0.495
2.850
2.480
40
26.10
Enterprise value₹B
34.80
35.57
37.62
43.26
45.92
52.13
61.56
61.49
66.83
70.27
12.12
8.88%
8.80%
19
37.38
LT debt₹B
40.60
37.08
39.02
39.92
39.23
40.43
41.61
40.71
42.93
45.98
43.52
3.23%
0.90%
17
Revenue
₹48.85B
0.64%
1.00×
Cost of revenue
₹33.59B
0.53%
0.99×
Operating expenses
₹10.29B
1.05%
1.04×
Cash and investments
17.57%
Property and equipment
15.17%
Spread over hurdle
(6.80%)