4.224
Revenue₹B
6.376
6.977
7.548
8.247
8.961
9.775
10.79
11.68
12.41
13.44
4.502
8.44%
8.75%
83
11.41
Revenue growth%
27.76
27.54
27.90
25.42
27.26
29.40
27.14
25.29
24.96
22.80
19.90
25.29
27.20
91
6.37
Gross margin%
5.84
6.44
5.75
6.52
7.61
4.69
2.88
0.66
3.46
6.09
21.11
3.46
5.79
73
10.54
Operating margin%
22.83
22.98
25.90
26.35
26.67
28.61
27.81
27.49
28.95
30.45
23.47
28.61
27.08
8
14.91
Net margin%
6.23
4.98
2.31
1.24
2.15
0.83
0.40
2.46
0.40
0.40
3.85
0.40
1.69
65
32.41
P/E ratio (avg)x
7.807
6.754
6.215
5.288
5.062
5.025
5.210
5.101
5.085
5.472
28.84
5.101
5.249
29
7.241
EV/EBITx
11.89
11.41
12.10
14.20
13.99
15.30
14.51
14.95
16.66
18.34
7.675
15.30
14.36
29
11.47
FCF yield (avg)%
9.10
6.54
7.72
9.18
11.15
11.06
14.02
11.41
10.15
9.82
18.70
11.06
9.98
9
24.97
FCF margin%
15.15
18.06
16.08
18.70
20.57
20.01
22.85
24.42
23.84
23.28
22.81
23.28
20.29
85
1.208
FCF / Net incomex
0.471
0.438
0.425
0.438
0.477
0.519
0.467
0.457
0.472
0.422
1.543
0.467
0.462
31
15.00
ROIC%
4.14
4.65
2.78
2.28
5.02
5.02
6.00
5.11
6.08
7.16
19.44
6.00
5.02
32
17.61
Return on equity%
22.37
22.21
19.64
17.24
17.01
16.48
18.85
16.61
16.71
17.68
15.79
16.71
17.46
8
29.65
Return on assets%
29.87
29.45
28.13
27.60
27.22
26.79
28.45
30.51
30.15
30.92
29.79
30.15
28.95
7
490.26
EPS₹
147.65
134.62
144.24
131.37
146.47
147.69
146.31
146.15
134.37
144.15
524.75
(0.32%)
(0.29%)
—
3.95
EPS growth%
13.90
15.48
13.69
12.65
13.93
12.36
11.11
10.11
9.59
12.07
9.77
11.11
12.50
42
112.81
Bookvalue per sh₹
218.35
229.16
238.36
269.63
307.90
353.07
364.95
423.18
487.86
536.12
342.80
11.73%
9.39%
—
372.94
FCF per share₹
514.54
471.66
493.30
559.62
605.37
561.22
633.21
655.46
731.88
747.63
109.30
4.31%
5.20%
—
437.32
Dividend per sh₹
592.47
642.88
699.14
780.63
780.17
836.75
928.14
913.14
905.06
1,004
386.38
5.18%
6.70%
—
22.55
Div yield (avg)%
13.04
15.03
13.83
13.71
15.77
16.06
18.87
16.41
18.62
15.77
23.51
16.41
15.77
70
25.82
Payout ratio%
21.12
22.24
21.14
19.93
18.96
16.66
13.91
12.02
12.01
12.12
22.01
12.12
17.81
90
12.51
Shares (diluted)M
13.79
13.71
15.04
15.46
16.68
16.92
17.94
19.71
20.52
19.67
11.88
3.36%
3.52%
61
27.03
Buyback yield%
25.26
23.89
21.34
22.57
21.16
22.88
25.77
26.69
24.25
23.24
9.99
24.25
23.57
69
0.262
D/E ratiox
0.716
0.828
0.918
1.023
1.148
1.241
1.415
1.526
1.545
1.512
0.795
1.512
1.195
91
1.890
Enterprise value₹B
15.05
16.35
17.49
17.87
18.50
19.82
21.65
23.14
24.38
29.57
6.398
9.84%
8.57%
5
0.584
LT debt₹B
7.096
7.732
8.361
9.558
9.804
11.59
13.55
14.23
16.93
16.60
2.739
11.10%
8.82%
90
Revenue
₹13.44B
8.75%
1.00×
Cost of revenue
₹9.022B
9.04%
1.03×
Operating expenses
₹2.625B
8.04%
0.94×
Property and equipment
15.29%
Spread over hurdle
(12.03%)