17.33
Revenue₹B
15.75
16.44
17.05
18.01
18.33
19.44
19.77
20.77
21.44
22.05
18.52
3.77%
3.93%
37
24.75
Revenue growth%
9.06
8.35
5.42
2.42
2.35
2.45
0.40
0.40
0.40
0.88
23.15
0.40
2.39
37
5.45
Gross margin%
8.20
9.39
6.57
6.43
7.02
8.71
9.09
8.51
6.51
7.77
15.59
8.51
7.98
45
2.01
Operating margin%
15.86
18.66
20.04
21.53
20.86
20.52
19.20
21.16
19.16
16.73
21.69
19.20
19.62
19
6.25
Net margin%
28.15
25.48
24.61
21.97
20.39
20.89
19.42
17.23
16.60
17.48
10.89
17.48
20.64
92
23.13
P/E ratio (avg)x
46.59
48.12
49.90
46.91
48.63
56.08
54.54
61.87
62.04
69.05
27.58
61.87
52.22
93
37.03
EV/EBITx
14.87
14.25
14.49
15.78
16.87
17.20
17.32
18.88
19.10
21.23
26.36
18.88
17.03
60
23.79
FCF yield (avg)%
8.65
10.48
12.41
12.43
11.31
11.78
13.76
11.26
10.41
9.45
15.18
11.26
11.29
20
9.24
FCF margin%
13.40
12.16
10.50
10.69
13.16
10.99
11.03
9.01
6.98
7.87
21.81
9.01
10.84
61
1.242
FCF / Net incomex
1.296
1.417
1.518
1.664
1.806
1.808
1.623
1.586
1.587
1.677
0.920
1.623
1.605
22
4.75
ROIC%
23.83
25.99
28.12
30.25
30.61
29.92
28.43
30.11
28.39
27.66
22.21
28.43
28.41
81
22.66
Return on equity%
24.93
22.88
21.91
24.18
21.84
23.19
23.78
22.37
19.46
18.62
20.05
22.37
22.63
73
22.55
Return on assets%
23.49
25.48
27.09
28.77
28.17
29.00
27.53
28.70
27.85
25.63
12.15
27.85
27.69
7
62.84
EPS₹
145.94
162.31
146.00
139.92
154.80
155.08
173.81
167.64
176.41
184.69
66.58
3.59%
2.15%
—
21.02
EPS growth%
2.26
0.40
0.52
1.56
0.40
0.40
1.54
0.42
0.40
0.40
29.97
0.40
0.41
21
158.92
Bookvalue per sh₹
132.75
130.68
136.42
147.10
149.30
150.03
167.25
175.36
203.01
231.32
211.08
9.15%
6.88%
—
244.51
FCF per share₹
127.65
125.00
140.94
154.25
167.78
187.49
177.62
163.34
156.58
153.30
110.55
(1.79%)
1.61%
—
260.37
Dividend per sh₹
271.03
294.41
334.45
326.93
308.56
325.51
321.08
316.55
361.61
388.45
273.04
4.71%
3.15%
—
8.61
Div yield (avg)%
16.08
17.60
20.36
20.13
17.76
19.03
17.03
14.78
14.77
12.14
16.50
14.78
17.31
87
18.33
Payout ratio%
0.40
1.80
0.40
0.40
3.24
4.42
7.42
5.85
7.02
5.65
11.60
5.85
3.83
84
73.46
Shares (diluted)M
52.32
51.98
55.46
48.26
46.50
40.99
39.66
39.66
41.38
44.90
75.77
(0.70%)
(1.98%)
74
23.75
Buyback yield%
28.55
31.49
34.16
31.17
28.47
29.66
30.70
29.36
26.97
28.09
13.10
29.36
29.51
80
1.202
D/E ratiox
0.136
0.119
0.115
0.099
0.105
0.114
0.112
0.118
0.119
0.115
0.483
0.115
0.115
22
15.43
Enterprise value₹B
7.848
8.482
8.963
9.084
8.903
9.032
8.859
10.64
10.85
11.63
25.77
5.49%
4.45%
41
3.824
LT debt₹B
44.18
44.80
47.96
51.54
49.86
52.33
52.10
54.00
55.81
57.67
4.844
2.95%
3.12%
21
Revenue
₹22.05B
3.93%
1.00×
Cost of revenue
₹9.604B
3.67%
0.97×
Operating expenses
₹5.099B
4.22%
1.03×
Property and equipment
18.59%
Spread over hurdle
79.72%