3.036
Revenue₹B
3.869
3.927
3.926
3.924
3.910
3.938
4.027
4.068
4.137
4.188
3.305
1.38%
0.86%
39
5.74
Revenue growth%
19.43
18.46
16.11
13.60
12.89
13.64
12.78
14.41
12.08
10.61
3.58
12.78
13.62
34
18.79
Gross margin%
12.20
12.72
15.46
17.20
19.34
16.97
19.41
18.60
21.14
18.18
17.76
18.60
17.69
65
20.18
Operating margin%
5.67
3.72
5.34
7.14
5.55
4.88
4.94
5.47
7.17
8.17
27.56
5.47
5.51
31
15.86
Net margin%
12.93
10.80
8.53
6.96
8.11
6.54
5.61
7.01
9.36
11.54
20.16
7.01
8.32
78
33.21
P/E ratio (avg)x
24.89
25.03
26.92
30.89
34.43
35.41
39.34
42.95
48.80
44.42
31.68
42.95
34.92
11
17.86
EV/EBITx
32.05
34.12
35.51
41.73
44.14
47.63
53.89
63.32
64.42
66.72
17.24
63.32
45.89
89
10.69
FCF yield (avg)%
27.22
28.73
28.16
30.31
28.79
30.45
31.14
33.49
34.41
32.65
17.47
32.65
30.38
41
23.34
FCF margin%
5.45
8.42
5.92
6.49
6.36
5.09
4.98
7.29
8.84
11.28
20.30
7.29
6.43
71
0.145
FCF / Net incomex
1.313
1.419
1.352
1.221
1.311
1.348
1.379
1.253
1.291
1.139
0.769
1.291
1.312
66
6.73
ROIC%
19.36
18.70
18.97
17.06
16.34
14.90
16.39
13.79
11.95
13.18
15.11
13.79
16.36
78
2.89
Return on equity%
27.29
26.28
24.11
24.78
27.41
26.30
28.83
29.93
28.57
30.41
19.14
28.83
27.35
42
16.31
Return on assets%
17.04
18.51
19.76
19.93
19.06
18.20
17.68
15.09
16.23
18.06
10.23
17.68
18.13
78
4.72
EPS₹
2.28
2.67
2.63
2.64
2.65
3.04
3.06
3.18
3.07
3.58
5.00
6.20%
6.51%
—
23.67
EPS growth%
20.48
17.67
16.22
17.46
19.67
20.03
20.22
17.74
15.07
12.17
2.18
17.74
17.71
81
5.63
Bookvalue per sh₹
4.84
4.90
5.41
5.79
6.02
6.32
5.83
5.16
5.53
5.34
7.19
(2.40%)
0.04%
—
4.79
FCF per share₹
7.58
6.83
6.67
6.36
6.34
6.72
6.12
5.98
5.56
5.27
7.20
(3.62%)
(4.52%)
—
5.95
Dividend per sh₹
6.97
6.85
7.63
8.93
10.65
11.58
13.03
13.75
13.96
16.09
5.65
8.62%
9.86%
—
8.60
Div yield (avg)%
4.10
6.57
6.74
4.87
3.31
3.91
4.77
1.98
4.11
3.45
17.98
3.91
4.11
17
12.95
Payout ratio%
10.98
12.35
11.90
9.55
7.99
7.03
9.29
11.62
13.75
15.99
11.32
11.62
11.30
51
128.3
Shares (diluted)M
168.7
189.0
181.4
195.7
212.0
224.5
254.6
297.4
284.3
273.5
133.8
5.23%
4.82%
45
21.63
Buyback yield%
22.06
19.25
20.95
18.43
16.92
15.57
15.68
13.26
10.49
12.13
14.59
13.26
16.30
80
1.133
D/E ratiox
2.655
2.989
3.154
3.583
4.040
4.240
4.704
4.838
4.849
4.881
1.216
4.838
4.140
80
4.198
Enterprise value₹B
1.695
1.704
1.866
1.755
1.818
1.679
1.513
1.496
1.358
1.220
4.058
(7.67%)
(4.63%)
82
0.294
LT debt₹B
2.054
1.809
1.723
1.845
1.616
1.503
1.611
1.674
1.486
1.526
4.097
(1.13%)
(3.25%)
69
Revenue
₹4.188B
0.86%
1.00×
Cost of revenue
₹2.444B
0.85%
1.00×
Operating expenses
₹441.2M
1.41%
1.06×
Property and equipment
17.61%
Cash and investments
14.59%
Spread over hurdle
(1.02%)