47.82
Revenue₹B
68.02
70.01
69.99
69.97
72.72
72.86
75.25
75.61
77.24
77.25
53.42
1.21%
1.59%
48
25.26
Revenue growth%
10.76
13.33
10.38
12.68
10.82
13.36
12.44
14.24
12.04
11.14
12.31
12.44
12.24
42
14.84
Gross margin%
5.31
7.69
10.04
12.34
12.15
11.21
14.08
17.05
14.33
15.21
3.09
14.33
12.24
40
12.89
Operating margin%
17.33
17.74
20.03
22.11
20.29
22.88
25.43
24.17
21.36
22.88
9.57
22.88
21.73
32
2.42
Net margin%
4.25
6.45
6.15
3.87
3.75
1.14
0.40
0.45
0.40
1.95
6.91
0.45
2.85
47
12.89
P/E ratio (avg)x
54.52
59.04
69.99
81.62
78.38
78.88
82.94
85.21
93.72
104.9
33.62
85.21
80.25
11
37.80
EV/EBITx
34.48
34.92
37.01
35.46
32.75
31.33
29.25
25.37
26.22
22.67
27.76
26.22
32.04
52
24.67
FCF yield (avg)%
30.89
28.66
29.97
31.31
32.73
32.68
33.20
30.45
30.60
27.61
13.24
30.60
30.75
58
25.09
FCF margin%
6.82
5.48
7.90
8.15
9.09
7.38
10.30
8.63
10.88
9.63
10.50
9.63
8.39
54
1.067
FCF / Net incomex
2.915
3.289
3.925
4.554
4.600
5.585
5.690
6.423
7.290
7.846
0.901
6.423
5.093
19
26.97
ROIC%
1.67
2.89
1.49
3.77
1.62
0.40
0.40
0.40
0.97
2.52
25.73
0.40
1.56
70
20.26
Return on equity%
25.95
26.63
25.59
23.85
25.20
24.51
25.97
25.22
22.56
21.62
13.88
24.51
25.21
82
19.43
Return on assets%
5.07
7.31
5.22
6.85
9.43
9.57
11.56
9.53
9.80
10.53
21.77
9.80
9.48
25
75.65
EPS₹
163.26
168.86
177.84
194.48
194.58
223.72
226.38
259.39
277.14
318.11
78.69
10.33%
6.54%
—
13.87
EPS growth%
30.43
30.49
31.01
32.91
30.96
29.44
31.38
30.88
32.13
31.53
26.36
31.38
30.99
55
225.84
Bookvalue per sh₹
235.20
252.67
267.77
279.06
272.71
259.64
270.98
264.42
283.53
307.41
162.70
2.42%
3.56%
—
135.50
FCF per share₹
131.48
129.39
140.82
135.59
154.53
147.25
140.84
137.20
143.35
162.19
111.97
0.97%
3.13%
—
187.43
Dividend per sh₹
72.88
78.10
81.51
80.16
80.77
83.12
85.05
94.49
84.08
84.41
103.42
0.89%
1.56%
—
26.81
Div yield (avg)%
18.06
15.80
16.29
13.90
12.32
14.54
12.40
12.37
10.31
10.80
20.48
12.37
13.15
10
29.16
Payout ratio%
10.39
11.34
9.45
12.37
10.68
11.27
12.86
13.08
14.77
14.94
25.42
13.08
11.86
92
331.2
Shares (diluted)M
386.1
446.5
431.5
499.6
516.2
605.4
694.0
803.6
913.3
923.4
332.4
12.33%
10.17%
25
15.95
Buyback yield%
17.82
20.08
18.52
17.92
19.46
18.99
17.38
17.97
20.35
18.45
14.97
18.45
18.49
90
1.515
D/E ratiox
1.146
1.317
1.479
1.484
1.682
1.721
1.741
1.835
2.090
2.041
0.447
1.835
1.702
10
33.25
Enterprise value₹B
123.6
136.9
138.0
145.1
149.5
160.6
186.4
174.8
186.1
201.8
17.99
6.18%
5.96%
21
105.6
LT debt₹B
45.95
46.53
46.28
43.37
45.27
48.28
43.09
44.21
39.34
35.80
71.99
(4.58%)
(1.78%)
36
Revenue
₹77.25B
1.59%
1.00×
Cost of revenue
₹53.64B
1.52%
0.99×
Operating expenses
₹11.10B
1.92%
1.03×
Property and equipment
16.60%
Cash and investments
16.36%
Spread over hurdle
(5.99%)