22.35
Revenue₹B
26.99
27.91
28.96
29.92
29.83
30.94
31.84
32.71
33.72
34.32
23.80
2.84%
2.62%
57
5.52
Revenue growth%
1.49
3.83
4.43
3.20
4.65
2.73
0.40
0.40
0.40
1.21
19.78
0.40
2.11
61
6.40
Gross margin%
13.86
15.27
12.37
12.20
10.71
11.64
10.49
9.91
7.12
9.95
26.45
9.95
11.17
28
25.76
Operating margin%
6.81
8.55
8.04
8.53
11.24
10.96
11.71
10.84
9.40
10.45
14.08
10.84
9.92
63
6.44
Net margin%
16.71
15.34
12.65
13.16
13.12
13.66
14.33
13.46
14.86
13.66
10.28
13.66
13.66
21
10.14
P/E ratio (avg)x
5.887
5.452
5.577
5.686
5.936
5.518
4.959
5.206
5.203
5.214
12.23
5.206
5.485
64
27.15
EV/EBITx
18.97
19.45
17.79
17.21
18.59
17.82
17.79
19.32
17.57
18.68
10.21
17.82
18.21
56
14.52
FCF yield (avg)%
30.30
32.12
34.29
35.01
32.05
34.15
36.08
33.77
31.16
28.94
6.26
33.77
32.94
83
14.68
FCF margin%
31.19
30.92
32.64
33.98
34.45
34.78
33.77
33.79
35.57
36.66
8.17
34.78
33.88
24
1.021
FCF / Net incomex
1.042
0.956
0.868
0.837
0.837
0.781
0.761
0.752
0.677
0.677
1.681
0.752
0.809
48
29.20
ROIC%
14.72
15.96
17.95
15.64
15.65
15.01
16.17
14.97
16.80
19.36
9.13
16.17
15.81
93
27.68
Return on equity%
20.56
22.07
24.96
25.35
26.86
29.68
30.92
30.92
33.31
31.14
25.72
30.92
28.27
93
3.98
Return on assets%
32.97
35.61
34.61
33.59
32.29
31.31
33.13
33.51
31.97
33.32
19.40
33.13
33.22
55
489.92
EPS₹
673.73
768.26
779.96
868.99
820.93
931.95
1,053
1,172
1,226
1,363
528.75
10.67%
8.92%
—
21.83
EPS growth%
20.41
19.50
16.61
17.29
16.28
19.22
18.77
16.55
17.33
17.45
17.08
17.45
17.39
88
1,211
Bookvalue per sh₹
915.59
895.06
806.70
777.02
774.09
766.92
832.72
897.72
789.80
813.10
1,087
0.99%
(0.89%)
—
879.55
FCF per share₹
286.69
255.44
226.46
217.59
210.76
185.74
173.55
170.15
169.49
153.17
349.99
(6.18%)
(6.35%)
—
1,035
Dividend per sh₹
883.07
1,035
1,049
1,164
1,275
1,281
1,456
1,459
1,740
1,792
1,330
7.05%
9.29%
—
2.84
Div yield (avg)%
26.16
27.22
25.52
25.38
28.00
26.16
26.80
23.93
24.87
26.29
6.25
26.16
26.16
65
25.12
Payout ratio%
21.06
23.86
26.59
25.36
23.01
21.35
21.50
20.11
18.97
20.94
29.23
20.94
21.42
11
10.29
Shares (diluted)M
17.02
17.34
19.59
21.67
25.07
29.99
34.60
38.06
38.19
39.24
10.37
9.38%
8.83%
92
6.84
Buyback yield%
13.38
10.45
9.56
9.30
9.60
11.23
12.65
15.30
16.18
15.39
21.73
15.30
11.94
13
0.652
D/E ratiox
0.536
0.455
0.470
0.482
0.472
0.409
0.386
0.370
0.321
0.343
0.285
0.370
0.432
11
7.500
Enterprise value₹B
28.91
29.08
31.10
33.85
39.38
46.52
49.66
50.61
53.86
52.46
21.45
5.90%
7.87%
46
12.88
LT debt₹B
29.43
25.16
22.60
19.73
16.92
14.41
15.21
14.98
15.52
15.59
29.07
(1.62%)
(5.39%)
41
Revenue
₹34.32B
2.62%
1.00×
Cost of revenue
₹22.51B
2.38%
0.98×
Operating expenses
₹5.881B
2.79%
1.02×
Property and equipment
17.54%
Goodwill & intangibles
15.74%
Spread over hurdle
(10.74%)