25.42
Revenue₹B
35.48
37.88
40.17
41.50
43.22
44.23
45.93
48.98
50.23
52.12
28.20
3.82%
4.63%
43
14.12
Revenue growth%
27.49
24.95
26.09
27.31
29.19
27.11
29.30
29.36
29.38
27.56
8.25
29.30
27.52
88
18.78
Gross margin%
22.72
24.89
22.26
21.28
19.32
16.73
18.85
18.45
19.54
22.44
14.51
18.85
20.41
19
12.01
Operating margin%
0.40
0.40
0.40
2.67
5.12
7.27
8.11
8.11
7.07
6.12
29.57
7.27
5.62
74
23.07
Net margin%
0.49
0.40
0.40
0.40
0.40
0.40
0.40
1.57
4.32
2.34
4.77
1.57
0.40
34
20.35
P/E ratio (avg)x
10.08
11.28
11.53
10.93
10.13
10.26
11.29
11.74
11.07
10.67
20.06
11.07
11.00
24
32.63
EV/EBITx
13.23
14.07
13.07
11.84
12.48
12.33
11.56
12.43
11.59
12.96
36.72
12.33
12.46
7
23.38
FCF yield (avg)%
19.37
18.50
21.42
20.85
21.87
22.68
23.63
22.85
23.19
21.99
5.58
22.85
21.93
74
11.26
FCF margin%
5.33
4.13
5.21
5.13
7.98
5.08
2.14
2.08
4.14
2.04
20.45
2.14
4.61
46
1.746
FCF / Net incomex
0.746
0.797
0.736
0.625
0.561
0.545
0.477
0.434
0.456
0.492
0.879
0.477
0.553
6
19.38
ROIC%
2.86
4.35
6.28
7.42
10.23
8.56
7.27
9.82
7.95
6.41
13.58
7.95
7.35
56
16.42
Return on equity%
8.42
6.22
6.69
5.77
7.92
9.80
9.49
7.40
7.75
8.67
25.38
8.67
7.84
32
20.20
Return on assets%
27.55
28.83
30.57
30.79
27.82
30.52
28.78
31.34
33.78
32.26
13.84
31.34
30.54
86
131.23
EPS₹
221.95
249.30
284.11
342.82
409.70
467.07
487.36
550.53
652.73
731.21
143.25
12.28%
14.50%
—
5.25
EPS growth%
14.16
13.15
16.04
15.48
17.90
18.63
18.40
16.25
14.03
16.91
7.93
16.91
16.15
57
42.44
Bookvalue per sh₹
192.08
206.07
223.14
238.79
246.18
250.48
263.24
298.42
317.11
304.12
75.04
4.32%
5.90%
—
219.99
FCF per share₹
183.11
200.87
212.03
224.37
212.96
197.23
197.74
198.27
194.82
180.58
40.85
(3.24%)
(1.08%)
—
149.28
Dividend per sh₹
110.77
101.83
111.37
106.25
92.64
82.48
84.73
79.97
84.33
75.06
142.24
(4.12%)
(3.82%)
—
16.35
Div yield (avg)%
4.49
5.67
8.41
7.32
10.08
11.03
10.62
12.73
10.58
9.37
4.99
10.62
9.73
7
15.28
Payout ratio%
16.99
16.57
17.52
18.16
15.52
18.48
15.53
17.42
19.23
17.30
4.88
17.42
17.36
8
116.0
Shares (diluted)M
98.49
106.8
116.0
103.8
96.22
103.5
108.3
98.23
100.2
97.27
116.0
0.22%
0.36%
55
3.01
Buyback yield%
17.62
17.43
15.37
17.03
16.47
16.55
14.38
11.77
11.58
13.93
10.28
13.93
15.92
60
0.541
D/E ratiox
1.453
1.357
1.331
1.383
1.394
1.461
1.446
1.568
1.665
1.811
0.604
1.568
1.450
49
59.07
Enterprise value₹B
43.85
45.89
47.09
52.75
52.71
59.58
63.30
69.27
66.65
71.26
47.50
6.21%
5.76%
8
16.99
LT debt₹B
21.42
22.07
20.42
21.06
18.55
16.70
15.93
16.58
15.53
16.14
17.32
(2.74%)
(3.48%)
79
Revenue
₹52.12B
4.63%
1.00×
Cost of revenue
₹27.42B
4.52%
0.99×
Operating expenses
₹6.837B
5.16%
1.05×
Goodwill & intangibles
18.03%
Property and equipment
15.77%