7.947
Revenue₹B
3.842
4.065
4.318
4.664
5.048
5.446
5.667
5.947
6.292
6.764
8.376
6.03%
6.21%
8
24.22
Revenue growth%
10.19
11.44
8.53
10.16
7.68
7.06
4.74
5.00
5.63
5.34
3.89
5.34
7.37
42
18.17
Gross margin%
17.69
19.03
20.66
19.52
17.78
19.32
20.99
19.31
20.33
19.48
14.60
19.48
19.40
30
20.73
Operating margin%
18.35
19.71
21.89
20.89
21.61
21.68
20.38
20.41
18.02
16.86
5.71
20.38
20.39
89
8.00
Net margin%
19.63
18.55
17.89
18.53
19.90
17.27
14.94
13.19
12.24
11.34
10.22
13.19
17.58
8
32.52
P/E ratio (avg)x
33.63
33.11
35.83
35.96
35.78
39.57
38.19
40.39
40.28
40.04
27.46
40.04
37.07
93
18.84
EV/EBITx
33.42
34.54
38.09
43.40
40.65
43.72
44.17
48.07
52.24
48.79
14.57
48.07
43.56
92
24.98
FCF yield (avg)%
12.79
10.35
11.80
13.07
10.87
13.82
16.57
13.90
12.87
14.67
19.83
13.90
12.97
75
23.27
FCF margin%
23.83
24.37
23.48
21.38
19.56
21.78
20.59
22.39
23.92
23.35
21.20
22.39
22.87
38
0.322
FCF / Net incomex
0.161
0.177
0.202
0.226
0.219
0.237
0.274
0.307
0.341
0.339
0.241
0.307
0.231
58
17.01
ROIC%
13.71
15.21
17.95
16.30
14.26
16.33
18.45
19.85
20.51
23.11
7.44
19.85
17.14
75
2.13
Return on equity%
30.11
32.91
34.47
31.54
33.79
31.92
29.45
31.44
29.38
29.55
12.81
29.55
31.49
20
21.55
Return on assets%
14.33
13.02
15.54
17.86
20.24
18.94
19.26
17.44
16.85
19.17
2.98
18.94
17.65
17
108.78
EPS₹
44.08
52.70
58.77
57.90
57.71
58.90
62.20
74.18
74.66
73.64
115.55
5.00%
5.62%
—
9.40
EPS growth%
22.63
25.34
23.12
25.09
26.94
26.44
29.33
30.12
32.03
32.30
4.92
30.12
26.69
9
82.29
Bookvalue per sh₹
68.71
60.06
57.76
54.92
58.36
56.19
58.84
61.07
64.05
65.47
126.02
2.32%
(0.42%)
—
77.04
FCF per share₹
33.43
34.22
33.06
34.82
36.71
34.16
36.54
35.96
40.98
41.81
96.62
2.64%
1.63%
—
97.91
Dividend per sh₹
44.18
46.18
45.12
50.31
57.39
58.48
57.09
59.47
66.69
62.25
95.96
1.64%
3.26%
—
25.61
Div yield (avg)%
19.48
16.76
18.04
18.56
20.88
20.95
21.01
23.92
22.19
22.31
13.36
22.19
20.91
47
8.49
Payout ratio%
6.16
3.70
6.20
7.27
4.87
3.21
4.27
3.76
6.23
5.13
19.96
4.27
5.00
73
27.51
Shares (diluted)M
36.27
33.49
34.42
33.38
34.49
33.07
32.38
31.59
30.66
34.45
27.94
(0.03%)
0.53%
21
4.68
Buyback yield%
8.13
6.18
5.92
6.84
5.14
3.87
5.94
8.82
6.41
5.51
13.90
5.94
6.06
88
0.161
D/E ratiox
2.251
2.661
3.087
3.617
4.172
4.469
4.228
4.335
4.629
4.411
0.505
4.411
4.200
73
5.077
Enterprise value₹B
9.058
9.340
10.25
9.696
9.114
9.751
9.002
10.09
9.202
8.744
6.370
(0.83%)
(0.70%)
15
3.103
LT debt₹B
4.646
5.022
4.771
5.254
5.365
5.872
5.289
5.507
4.882
4.966
2.618
(1.53%)
0.12%
14
Revenue
₹6.764B
6.21%
1.00×
Cost of revenue
₹4.458B
6.22%
1.00×
Operating expenses
₹1.155B
5.86%
0.97×
Property and equipment
15.58%
Spread over hurdle
(6.85%)