16.05
Revenue₹B
15.30
16.44
17.69
18.97
19.76
21.12
22.47
23.43
24.54
25.90
17.45
5.56%
6.20%
44
23.41
Revenue growth%
18.26
18.23
19.50
18.60
19.98
21.26
21.25
19.11
17.90
20.77
4.14
20.77
19.31
52
17.45
Gross margin%
4.24
6.30
5.46
8.04
7.60
7.17
5.38
5.31
2.99
5.29
10.59
5.31
5.42
53
25.39
Operating margin%
3.25
3.89
4.47
1.78
3.71
2.83
0.40
0.40
0.40
1.29
24.68
0.40
2.30
45
13.73
Net margin%
20.68
18.06
19.19
20.21
20.24
19.64
20.20
18.10
15.53
15.39
29.07
18.10
19.42
86
14.60
P/E ratio (avg)x
42.99
47.04
48.09
54.01
51.75
49.35
51.40
48.02
53.35
56.53
33.66
51.40
50.38
51
32.70
EV/EBITx
36.03
42.66
50.31
53.26
56.65
59.44
57.58
62.78
66.09
67.65
36.16
62.78
57.11
77
24.09
FCF yield (avg)%
30.31
27.72
24.82
25.40
24.27
22.23
24.57
26.28
26.01
25.62
5.17
25.62
25.51
64
12.04
FCF margin%
7.95
6.42
3.59
3.44
3.81
6.77
7.01
6.93
5.52
5.50
21.20
6.77
5.97
75
0.365
FCF / Net incomex
1.365
1.446
1.454
1.694
1.942
1.875
2.007
2.231
2.219
2.583
0.373
2.219
1.908
40
9.47
ROIC%
7.13
6.48
8.06
5.94
7.80
4.80
7.05
9.68
12.40
13.39
17.42
9.68
7.46
87
14.82
Return on equity%
29.03
31.61
31.17
29.66
28.42
26.49
28.60
30.86
31.52
30.33
7.46
30.33
30.00
6
27.64
Return on assets%
6.33
8.76
7.43
4.94
2.58
1.49
0.40
0.40
2.66
5.15
22.00
1.49
3.80
29
36.43
EPS₹
127.86
144.85
140.89
169.54
199.04
220.49
253.04
284.00
325.45
379.33
38.65
13.77%
13.01%
—
20.58
EPS growth%
4.21
3.75
1.61
3.99
5.51
3.65
4.42
2.29
1.57
0.40
29.64
2.29
3.70
81
57.21
Bookvalue per sh₹
25.37
28.50
30.65
34.25
32.19
32.31
35.70
39.64
40.94
43.68
38.76
6.30%
7.00%
—
85.18
FCF per share₹
62.95
65.88
62.11
66.43
65.32
63.11
59.11
54.01
58.37
51.60
56.62
(4.61%)
(1.18%)
—
60.84
Dividend per sh₹
71.19
70.79
82.37
95.13
104.07
125.54
143.99
163.56
170.09
200.07
43.59
13.96%
11.23%
—
15.81
Div yield (avg)%
9.24
8.04
6.95
7.64
7.15
6.14
3.28
2.63
2.42
4.39
10.97
3.28
6.55
40
29.18
Payout ratio%
19.50
22.15
19.65
17.18
16.60
18.20
17.20
16.07
17.50
15.63
23.96
17.20
17.35
70
113.6
Shares (diluted)M
125.8
113.4
114.5
117.2
102.5
98.08
88.37
83.88
74.87
78.86
119.6
(5.11%)
(4.84%)
64
7.19
Buyback yield%
4.50
2.26
0.40
1.26
0.40
0.40
3.22
5.37
4.09
6.79
14.28
4.09
2.74
36
0.979
D/E ratiox
0.732
0.759
0.753
0.681
0.714
0.772
0.698
0.680
0.624
0.602
0.133
0.680
0.706
86
16.32
Enterprise value₹B
1.875
1.608
1.382
1.313
1.197
1.293
1.128
1.168
1.107
0.938
16.57
(4.77%)
(6.98%)
33
10.21
LT debt₹B
12.23
11.09
10.60
11.19
9.885
9.126
9.679
8.935
8.499
9.395
1.452
(1.01%)
(2.79%)
51
Revenue
₹25.90B
6.20%
1.00×
Cost of revenue
₹15.79B
6.35%
1.01×
Operating expenses
₹6.574B
6.41%
1.02×
Goodwill & intangibles
18.93%
Property and equipment
13.85%
Spread over hurdle
(8.17%)