110.6
Revenue₹B
103.0
105.4
107.2
112.1
114.2
118.8
123.3
128.3
131.4
136.6
122.5
3.66%
3.27%
56
12.36
Revenue growth%
14.16
14.86
17.33
18.85
17.41
20.00
18.89
19.77
19.21
20.67
24.35
19.77
18.87
20
4.72
Gross margin%
10.70
7.73
5.56
8.23
10.09
11.56
11.68
11.03
8.08
6.96
17.93
11.03
9.16
25
22.43
Operating margin%
26.44
26.66
27.00
27.71
27.30
30.05
28.72
29.47
30.57
33.00
4.76
30.05
28.22
63
25.43
Net margin%
16.46
13.96
16.74
17.56
18.55
19.19
19.85
19.12
21.90
20.74
21.12
19.85
18.83
63
18.53
P/E ratio (avg)x
7.947
7.056
7.509
7.374
7.932
8.258
7.553
7.620
7.579
7.922
15.69
7.620
7.600
80
30.34
EV/EBITx
45.87
47.40
47.56
45.64
43.58
43.41
45.57
49.82
46.01
50.74
16.13
46.01
45.94
33
2.16
FCF yield (avg)%
0.40
2.11
3.24
5.69
4.84
3.83
4.09
5.11
5.55
3.92
3.65
4.09
4.00
32
15.46
FCF margin%
6.82
4.92
3.70
2.51
2.86
3.01
2.14
4.54
5.94
8.12
5.89
4.54
4.12
24
1.393
FCF / Net incomex
1.047
0.983
1.110
1.123
1.226
1.213
1.317
1.388
1.499
1.376
0.168
1.376
1.220
25
5.61
ROIC%
9.61
7.73
8.95
7.52
9.81
9.21
11.06
8.20
6.23
9.09
21.71
9.09
9.02
52
8.95
Return on equity%
24.11
22.76
22.62
23.68
22.19
24.93
25.75
26.09
26.09
24.04
16.12
25.75
24.07
92
21.64
Return on assets%
30.02
27.56
26.95
25.74
26.54
29.43
27.95
30.02
27.49
24.88
11.46
27.95
27.52
19
129.51
EPS₹
362.49
414.02
430.07
475.89
496.86
490.78
482.03
509.44
521.32
544.62
144.12
1.85%
4.94%
—
19.37
EPS growth%
29.08
29.92
30.11
30.34
28.80
26.67
29.38
30.20
30.38
30.72
18.35
30.20
30.02
32
431.10
Bookvalue per sh₹
206.89
198.26
204.32
201.46
204.69
178.27
179.20
162.27
162.93
165.07
70.22
(4.21%)
(3.31%)
—
439.35
FCF per share₹
191.75
219.14
223.59
255.65
298.28
292.88
299.00
294.63
327.70
383.64
69.42
5.16%
6.74%
—
129.85
Dividend per sh₹
240.95
246.86
248.45
217.21
206.36
202.39
184.14
194.87
203.52
187.98
214.53
(1.85%)
(2.91%)
—
21.63
Div yield (avg)%
19.28
18.36
18.29
19.43
19.42
19.09
18.22
20.23
19.36
20.55
15.54
19.36
19.32
60
28.68
Payout ratio%
16.82
14.18
15.20
17.06
15.80
13.01
14.52
17.28
15.45
16.80
28.08
15.45
15.63
27
112.7
Shares (diluted)M
158.4
179.6
207.2
236.9
270.6
276.8
314.5
304.4
349.2
340.4
111.9
4.70%
8.80%
60
3.65
Buyback yield%
3.67
2.18
3.32
6.01
8.17
7.69
7.75
6.63
9.53
9.98
29.80
7.75
7.16
19
0.355
D/E ratiox
0.801
0.698
0.629
0.575
0.588
0.626
0.599
0.597
0.636
0.611
0.870
0.611
0.618
68
31.18
Enterprise value₹B
31.85
35.90
41.44
48.52
48.43
53.44
60.66
64.41
68.39
66.17
31.84
6.44%
7.22%
86
45.23
LT debt₹B
147.7
162.5
174.9
201.0
200.2
194.4
188.0
207.3
207.0
228.8
22.94
2.70%
4.12%
32
Revenue
₹136.6B
3.27%
1.00×
Cost of revenue
₹95.65B
3.27%
1.00×
Operating expenses
₹19.97B
3.51%
1.02×
Property and equipment
15.32%