289.5
Revenue₹B
437.4
442.1
459.1
469.7
480.4
484.4
503.0
528.7
543.6
559.4
323.2
3.09%
2.92%
84
24.88
Revenue growth%
6.85
8.94
9.45
8.10
10.43
8.13
8.34
7.39
9.96
12.27
8.43
8.34
8.64
28
12.34
Gross margin%
8.70
10.06
10.78
12.67
14.21
15.49
15.12
14.87
17.35
18.20
8.85
15.49
14.54
29
8.04
Operating margin%
19.79
21.11
21.21
18.65
17.15
18.86
20.82
18.86
20.16
19.62
6.44
19.62
19.71
20
28.71
Net margin%
14.24
17.24
16.91
14.67
14.98
12.86
14.35
11.52
11.80
12.01
5.28
12.01
14.30
48
37.42
P/E ratio (avg)x
44.68
46.19
48.07
50.47
57.32
63.92
73.00
80.56
89.08
90.75
9.156
80.56
60.62
32
13.07
EV/EBITx
33.64
35.49
38.01
34.43
31.03
32.20
31.57
31.94
30.66
27.83
31.17
31.57
32.07
17
22.16
FCF yield (avg)%
23.42
20.71
22.78
21.98
21.50
21.25
19.28
18.15
20.28
17.68
8.80
19.28
20.98
68
18.11
FCF margin%
14.13
14.46
11.88
12.72
12.62
9.76
8.37
9.78
7.24
9.75
6.20
9.75
10.83
9
0.136
FCF / Net incomex
1.686
1.627
1.854
1.719
1.956
2.086
1.882
2.098
2.194
2.007
0.734
2.086
1.919
52
8.64
ROIC%
17.70
15.68
15.50
17.67
15.09
18.00
20.60
18.96
18.05
15.96
27.71
18.05
17.68
81
17.20
Return on equity%
3.35
4.82
5.34
2.79
3.41
0.84
0.40
0.40
3.20
5.03
23.85
0.84
3.27
84
5.28
Return on assets%
6.65
9.04
9.52
7.24
9.01
7.09
6.10
5.84
6.53
6.34
5.01
6.34
6.87
89
108.73
EPS₹
270.94
308.83
349.15
329.46
316.80
322.30
347.69
329.75
366.54
381.92
118.49
3.81%
4.23%
—
11.71
EPS growth%
28.55
29.43
32.32
30.65
29.11
29.05
27.22
28.47
30.27
32.16
10.66
29.05
29.27
64
172.08
Bookvalue per sh₹
94.27
105.21
117.40
133.79
140.03
145.81
157.13
180.96
209.01
211.95
104.62
8.64%
8.85%
—
195.40
FCF per share₹
58.69
63.06
63.95
66.08
61.46
56.38
51.97
47.78
44.71
46.57
185.28
(5.40%)
(3.17%)
—
58.34
Dividend per sh₹
152.56
134.30
143.89
155.50
140.05
128.68
129.44
116.93
106.35
117.05
143.62
(3.52%)
(2.80%)
—
22.83
Div yield (avg)%
10.29
11.26
11.98
13.70
11.88
11.89
11.46
14.12
16.63
14.12
7.84
14.12
11.93
29
12.47
Payout ratio%
9.97
9.99
12.55
14.29
12.73
15.12
16.49
13.62
15.83
16.00
29.94
15.83
13.96
82
0.895
Shares (diluted)B
1.150
1.342
1.589
1.844
1.829
2.051
2.014
2.391
2.803
2.988
0.902
10.31%
11.42%
76
23.08
Buyback yield%
21.88
24.31
26.96
24.97
22.31
23.13
23.13
20.21
17.63
19.72
13.75
20.21
22.72
37
0.641
D/E ratiox
1.554
1.576
1.475
1.380
1.249
1.309
1.314
1.259
1.206
1.215
0.212
1.259
1.311
54
203.5
Enterprise value₹B
348.0
392.0
384.0
376.0
363.3
340.4
384.1
394.6
358.1
333.7
149.1
(1.68%)
(1.08%)
13
359.0
LT debt₹B
355.8
373.7
389.7
369.8
406.0
416.8
417.1
435.4
402.7
390.7
353.3
(0.76%)
1.68%
65
Revenue
₹559.4B
2.92%
1.00×
Cost of revenue
₹267.4B
3.13%
1.02×
Operating expenses
₹115.8B
3.09%
1.02×
Property and equipment
15.43%
Cash and investments
14.69%
Spread over hurdle
(0.08%)