6.114
Revenue₹B
8.054
8.643
9.361
9.983
11.11
12.25
13.44
14.52
15.70
17.39
6.367
9.39%
8.75%
27
6.00
Revenue growth%
14.06
16.03
17.80
20.28
21.52
20.75
18.52
17.30
15.83
17.79
4.10
17.79
17.80
76
23.14
Gross margin%
11.89
10.28
11.93
9.31
9.97
9.78
7.92
6.54
7.31
9.41
18.33
7.92
9.59
60
11.99
Operating margin%
19.42
20.14
22.93
20.68
18.03
19.20
18.33
15.70
14.85
15.48
10.37
15.70
18.77
8
13.61
Net margin%
17.12
15.70
16.23
14.32
12.82
10.27
9.21
7.30
5.45
2.82
23.69
7.30
11.54
75
32.89
P/E ratio (avg)x
13.43
13.94
12.99
13.76
14.63
12.71
11.07
10.40
10.71
9.713
28.15
10.71
12.85
58
12.31
EV/EBITx
51.73
60.09
63.34
61.35
62.14
71.91
70.75
80.20
94.82
98.46
22.41
80.20
67.05
91
15.45
FCF yield (avg)%
22.83
25.56
24.12
24.25
21.70
23.44
24.51
22.17
22.48
24.79
3.54
23.44
23.78
37
23.38
FCF margin%
12.48
11.30
9.71
6.81
7.29
4.71
2.27
3.06
3.34
5.00
15.85
3.34
5.90
54
1.706
FCF / Net incomex
0.952
1.076
1.257
1.310
1.291
1.285
1.294
1.379
1.381
1.416
1.101
1.379
1.293
95
21.17
ROIC%
0.40
2.80
4.93
6.59
4.53
2.65
2.80
0.40
0.40
0.40
23.41
0.40
2.72
73
6.04
Return on equity%
17.67
17.71
16.81
18.75
16.11
18.53
16.37
18.10
19.87
20.78
29.03
18.53
17.91
73
27.35
Return on assets%
15.53
16.15
15.36
15.88
18.60
18.22
18.73
20.67
18.15
17.88
25.53
18.22
18.01
87
52.05
EPS₹
236.09
243.72
284.45
299.58
331.83
347.26
336.87
350.00
348.08
357.87
54.52
1.52%
5.36%
—
14.25
EPS growth%
8.22
9.26
11.94
14.74
15.40
16.02
17.72
17.01
14.16
14.44
17.10
16.02
14.59
31
43.47
Bookvalue per sh₹
83.95
92.45
96.28
101.81
96.49
107.06
110.71
123.90
136.04
129.52
200.65
6.06%
4.67%
—
185.39
FCF per share₹
133.47
131.18
152.89
158.65
166.64
170.39
174.95
173.82
177.00
205.86
54.22
4.32%
5.21%
—
136.24
Dividend per sh₹
182.11
186.02
170.19
157.70
167.07
179.10
190.33
199.05
207.36
208.69
199.91
4.55%
0.58%
—
29.74
Div yield (avg)%
0.40
1.36
2.13
3.92
2.37
1.96
2.57
2.86
3.06
2.76
10.01
2.76
2.47
7
10.50
Payout ratio%
8.40
7.45
7.71
6.23
8.32
8.20
9.13
11.28
11.58
14.00
21.20
11.28
8.36
26
64.05
Shares (diluted)M
75.39
78.52
74.95
72.35
78.42
79.03
87.68
92.36
88.17
87.08
61.74
2.12%
2.50%
33
26.69
Buyback yield%
4.33
4.34
3.66
2.47
1.52
1.01
3.46
2.83
4.12
3.78
28.90
3.46
3.56
15
0.924
D/E ratiox
1.617
1.795
2.032
2.255
2.255
2.614
2.836
2.866
3.055
3.246
0.814
2.866
2.435
5
17.49
Enterprise value₹B
2.173
2.057
2.079
2.204
2.215
2.397
2.423
2.519
2.390
2.382
11.27
1.47%
(0.28%)
80
4.636
LT debt₹B
16.66
16.57
18.22
17.35
17.50
19.67
20.76
22.58
23.17
23.26
20.62
5.86%
3.36%
28
Revenue
₹17.39B
8.75%
1.00×
Cost of revenue
₹12.01B
9.05%
1.03×
Operating expenses
₹3.044B
8.18%
0.95×
Goodwill & intangibles
17.90%
Property and equipment
15.15%
Spread over hurdle
(7.29%)