0.630
Revenue₹B
1.671
1.745
1.804
1.856
1.943
2.013
2.122
2.151
2.168
2.258
0.677
3.05%
3.48%
91
10.39
Revenue growth%
23.29
23.88
23.78
21.88
24.72
27.13
27.39
29.23
31.49
34.03
10.96
29.23
25.92
16
15.40
Gross margin%
10.03
10.59
12.30
15.29
15.05
12.49
9.88
9.25
9.24
9.32
17.15
9.32
10.31
18
20.19
Operating margin%
10.12
7.35
8.48
9.79
12.73
14.25
16.97
18.63
19.16
21.79
28.66
18.63
13.49
87
21.29
Net margin%
23.99
25.41
28.25
29.27
28.00
25.91
24.09
26.21
28.43
28.18
9.26
26.21
27.10
33
23.84
P/E ratio (avg)x
33.70
36.31
38.68
41.73
41.48
37.46
38.34
37.84
32.96
31.08
29.24
37.46
37.65
65
37.48
EV/EBITx
23.64
23.54
23.92
26.07
22.62
20.17
19.51
20.41
21.37
20.32
28.75
20.32
22.00
62
5.36
FCF yield (avg)%
22.76
21.63
22.71
24.24
21.34
22.40
22.47
25.45
27.15
26.02
2.01
25.45
22.73
8
29.07
FCF margin%
9.55
9.25
10.10
11.97
11.59
9.08
6.47
5.72
8.43
9.67
23.35
8.43
9.40
87
0.373
FCF / Net incomex
0.177
0.188
0.207
0.212
0.201
0.203
0.209
0.205
0.217
0.239
1.669
0.209
0.206
84
8.76
ROIC%
0.40
1.40
2.76
3.98
4.48
5.76
6.55
8.15
9.22
10.42
20.54
8.15
5.12
17
2.20
Return on equity%
15.96
17.64
14.78
16.55
18.65
21.35
18.58
16.23
15.26
16.19
19.81
16.23
16.39
33
16.47
Return on assets%
25.01
25.05
24.85
27.25
24.90
24.13
21.67
20.69
21.90
21.16
29.45
21.67
24.49
51
26.62
EPS₹
102.18
115.56
126.98
149.10
180.18
183.88
193.88
195.26
190.79
204.68
29.29
2.58%
7.41%
—
27.61
EPS growth%
16.15
15.86
13.37
11.45
13.25
15.70
13.41
15.96
18.29
19.30
12.54
15.96
15.78
30
75.60
Bookvalue per sh₹
14.59
13.14
13.72
12.10
10.45
9.78
9.95
10.23
10.73
9.88
83.45
(1.13%)
(4.48%)
—
105.26
FCF per share₹
25.88
30.34
29.90
30.04
32.12
33.36
37.84
41.31
40.15
39.87
29.64
4.42%
4.54%
—
28.21
Dividend per sh₹
81.83
89.31
90.52
98.49
97.44
94.08
90.26
78.44
73.02
79.39
92.64
(4.02%)
(0.89%)
—
19.87
Div yield (avg)%
30.20
32.35
35.15
34.05
33.22
30.34
32.01
31.90
34.13
34.87
15.17
32.01
32.78
26
28.56
Payout ratio%
0.40
3.13
3.77
5.42
5.24
7.82
10.81
7.85
8.88
8.76
6.50
8.76
6.62
7
11.28
Shares (diluted)M
12.21
13.24
13.33
12.47
12.64
12.30
13.19
12.30
13.48
14.52
11.21
2.81%
1.70%
94
13.27
Buyback yield%
4.98
7.32
9.87
11.76
10.64
7.73
8.56
6.63
9.19
6.86
8.88
7.73
8.15
89
0.570
D/E ratiox
1.022
1.069
1.071
1.132
1.190
1.272
1.252
1.409
1.431
1.298
1.789
1.298
1.221
73
0.840
Enterprise value₹B
1.746
1.871
1.726
1.581
1.652
1.521
1.518
1.639
1.644
1.789
2.262
1.60%
(0.20%)
88
1.492
LT debt₹B
1.525
1.551
1.761
1.806
1.751
1.795
1.994
2.309
2.273
2.546
0.181
7.77%
6.89%
19
Revenue
₹2.258B
3.48%
1.00×
Cost of revenue
₹1.522B
3.39%
0.99×
Operating expenses
₹519.7M
3.80%
1.03×
Property and equipment
16.38%
Spread over hurdle
(9.74%)