34.04
Revenue₹B
87.37
90.41
90.65
90.82
93.29
94.70
96.45
96.66
97.86
101.2
35.65
1.64%
1.50%
19
25.07
Revenue growth%
18.41
18.11
15.13
14.32
13.10
14.33
17.14
14.61
13.08
10.85
29.03
14.33
14.47
54
8.86
Gross margin%
17.29
19.40
19.42
19.35
21.87
21.60
21.63
19.93
20.97
19.34
6.79
20.97
19.68
87
29.59
Operating margin%
19.92
22.47
24.44
24.06
26.23
24.66
23.59
24.78
27.54
25.83
27.96
24.78
24.55
71
18.41
Net margin%
13.82
13.39
14.70
15.93
18.30
19.44
21.50
21.77
21.04
21.15
2.65
21.15
18.87
55
26.49
P/E ratio (avg)x
34.21
30.64
28.08
25.85
25.21
25.54
24.97
25.81
28.75
31.34
12.08
25.81
26.97
55
16.08
EV/EBITx
16.48
17.95
19.40
17.42
16.12
15.28
14.94
13.54
12.90
12.92
22.95
13.54
15.70
51
17.26
FCF yield (avg)%
28.11
28.04
26.67
27.83
25.47
23.99
21.04
22.87
24.02
22.81
20.80
22.87
24.75
78
8.77
FCF margin%
5.64
7.46
7.52
4.78
5.32
3.77
4.69
2.06
0.51
0.40
14.71
2.06
4.73
56
0.185
FCF / Net incomex
0.670
0.676
0.685
0.735
0.784
0.908
1.028
1.201
1.281
1.403
1.581
1.201
0.846
54
2.83
ROIC%
3.98
5.64
2.87
0.40
3.04
5.98
5.89
3.44
6.11
8.34
17.86
5.98
4.81
74
9.17
Return on equity%
22.80
24.46
24.20
27.20
28.87
31.47
29.28
31.34
28.73
26.69
9.36
29.28
27.96
30
10.87
Return on assets%
21.84
20.75
22.57
21.95
21.64
20.95
22.49
21.36
21.71
19.67
27.64
21.36
21.68
55
239.93
EPS₹
189.48
203.40
220.46
202.94
197.58
189.44
214.48
211.76
196.56
199.96
246.61
0.24%
0.43%
—
28.73
EPS growth%
11.69
10.90
13.66
15.15
16.06
14.10
15.07
14.28
11.43
10.68
3.90
14.10
13.88
52
67.54
Bookvalue per sh₹
518.65
593.84
643.65
658.90
691.30
741.66
866.34
989.21
1,104
1,318
66.77
13.78%
10.80%
—
423.41
FCF per share₹
331.38
354.74
372.27
396.61
378.89
366.21
350.32
350.07
372.58
382.03
267.66
0.16%
0.14%
—
211.68
Dividend per sh₹
116.88
121.96
127.53
131.98
125.56
116.37
110.86
122.08
138.71
134.03
87.67
1.31%
0.73%
—
21.41
Div yield (avg)%
20.23
21.74
24.73
25.77
26.41
27.58
29.89
30.84
28.35
26.45
24.23
28.35
26.43
88
21.10
Payout ratio%
25.30
26.54
25.67
25.57
23.61
24.73
25.89
27.44
30.09
31.50
25.07
27.44
25.78
83
129.3
Shares (diluted)M
123.2
136.7
137.8
145.8
158.4
150.7
156.2
154.1
135.9
133.2
125.3
(3.41%)
1.25%
19
29.34
Buyback yield%
25.11
27.58
30.00
31.38
28.71
31.66
30.39
27.82
26.94
23.97
26.42
27.82
28.26
63
0.533
D/E ratiox
0.673
0.650
0.717
0.787
0.756
0.810
0.890
0.935
1.070
1.076
1.051
0.935
0.798
49
72.51
Enterprise value₹B
66.33
72.02
75.34
85.60
98.41
104.3
118.6
114.9
121.0
134.8
56.75
6.50%
7.27%
67
46.20
LT debt₹B
86.34
96.79
114.5
112.0
126.9
136.1
161.2
166.5
172.4
203.8
10.42
9.95%
9.51%
22
Revenue
₹101.2B
1.50%
1.00×
Cost of revenue
₹63.14B
1.52%
1.00×
Operating expenses
₹13.72B
1.95%
1.04×
Cash and investments
15.03%
Spread over hurdle
59.96%