5.489
Revenue₹B
5.619
6.048
6.629
7.236
7.639
8.074
8.798
9.499
10.36
10.90
5.983
7.37%
7.48%
8
25.36
Revenue growth%
23.94
21.99
20.64
18.67
19.50
16.69
17.45
14.98
17.60
19.52
5.98
17.45
19.08
92
17.16
Gross margin%
22.61
22.63
24.15
22.25
21.67
20.21
17.58
20.07
22.62
21.62
27.27
20.21
21.96
66
3.35
Operating margin%
25.53
26.20
25.40
27.51
26.26
25.67
23.49
21.15
23.16
25.71
16.28
23.49
25.60
87
5.10
Net margin%
25.74
26.01
27.93
30.12
32.80
35.59
37.97
34.99
34.90
35.28
5.80
35.28
33.85
76
10.74
P/E ratio (avg)x
24.20
21.97
23.47
23.51
22.99
21.64
21.06
19.56
16.79
15.82
31.66
19.56
21.81
48
17.66
EV/EBITx
34.00
36.91
33.47
30.24
31.13
32.53
35.30
33.92
33.00
36.93
8.475
33.92
33.69
12
18.70
FCF yield (avg)%
19.26
19.02
21.96
20.85
20.99
22.45
23.48
24.61
26.01
24.39
22.46
24.39
22.20
76
24.86
FCF margin%
22.10
19.68
17.02
14.54
11.75
14.37
13.67
14.40
15.22
17.43
2.72
14.40
14.88
87
1.384
FCF / Net incomex
1.283
1.323
1.312
1.325
1.248
1.244
1.123
1.077
0.984
1.029
0.895
1.077
1.246
63
25.40
ROIC%
6.60
6.13
6.58
4.01
5.51
7.38
10.20
10.18
7.62
8.51
25.35
8.51
6.99
80
29.36
Return on equity%
3.00
3.55
5.04
3.49
3.32
4.35
6.25
4.30
5.96
6.17
23.41
5.96
4.32
91
7.68
Return on assets%
13.57
14.38
12.88
13.76
15.65
13.80
10.99
8.61
11.01
8.79
5.98
10.99
13.23
41
152.89
EPS₹
141.30
133.54
144.96
144.43
143.58
157.04
145.26
147.72
137.69
139.50
165.91
(0.57%)
(0.60%)
—
24.91
EPS growth%
31.60
33.09
33.91
35.71
33.31
34.45
34.43
33.38
31.07
32.28
24.09
33.38
33.35
67
46.29
Bookvalue per sh₹
223.40
244.29
280.83
335.34
372.18
360.02
386.04
375.87
368.86
437.78
32.52
3.30%
8.30%
—
135.79
FCF per share₹
36.92
34.62
33.67
38.74
41.70
42.18
43.01
45.31
43.95
41.04
109.26
(0.32%)
1.78%
—
107.11
Dividend per sh₹
37.88
35.43
35.59
39.49
41.01
45.43
46.99
50.34
50.91
54.27
65.39
5.76%
4.14%
—
9.55
Div yield (avg)%
11.42
11.68
11.20
9.69
7.07
6.04
5.75
8.72
8.05
7.39
6.23
7.39
8.39
24
5.95
Payout ratio%
16.75
17.02
15.26
12.73
11.89
11.64
14.47
17.26
19.89
19.81
28.01
17.26
16.00
44
23.91
Shares (diluted)M
20.07
21.38
21.06
19.44
17.56
15.07
15.23
14.32
12.58
13.02
22.79
(5.81%)
(4.04%)
63
11.16
Buyback yield%
28.62
26.69
24.70
27.63
27.97
25.06
25.59
25.03
23.12
23.95
26.16
25.03
25.33
35
1.563
D/E ratiox
1.865
2.012
1.961
1.927
1.975
1.915
2.195
2.455
2.895
2.813
0.666
2.455
1.993
6
7.011
Enterprise value₹B
3.537
3.899
4.300
4.730
5.485
5.560
5.466
6.059
6.826
7.075
6.344
5.22%
8.01%
8
10.62
LT debt₹B
6.473
5.759
5.962
5.819
6.179
5.553
5.183
4.721
4.957
4.538
8.863
(5.98%)
(3.39%)
54
Revenue
₹10.90B
7.48%
1.00×
Cost of revenue
₹7.268B
7.45%
1.00×
Operating expenses
₹2.513B
7.84%
1.03×
Property and equipment
17.37%
Spread over hurdle
(7.40%)