9.451
Revenue₹B
7.457
8.024
8.561
9.377
10.20
11.13
12.11
13.31
14.53
15.83
9.976
9.18%
8.89%
24
9.41
Revenue growth%
31.41
33.97
36.72
35.71
37.78
38.31
39.49
36.84
39.40
39.75
6.14
39.40
37.31
14
14.97
Gross margin%
27.95
30.71
30.11
27.95
25.66
23.27
21.34
20.13
22.95
21.99
22.67
21.99
24.46
34
19.03
Operating margin%
27.39
25.71
26.14
27.92
27.85
30.10
30.84
33.72
32.43
34.60
15.75
32.43
29.01
38
8.58
Net margin%
13.60
11.66
13.51
16.00
16.88
17.89
15.65
16.38
17.08
14.27
11.17
16.38
15.83
30
31.01
P/E ratio (avg)x
15.34
13.92
14.33
12.67
12.95
11.44
12.76
11.56
12.17
12.22
34.94
12.17
12.72
15
27.36
EV/EBITx
13.39
14.17
14.87
16.51
17.35
17.31
17.00
19.90
21.49
24.22
18.55
19.90
17.16
47
19.87
FCF yield (avg)%
1.67
3.59
1.86
1.17
0.40
0.40
0.40
0.40
0.40
1.98
18.60
0.40
0.79
5
6.34
FCF margin%
22.08
19.71
18.93
21.16
19.01
17.00
14.61
16.18
17.00
16.52
16.52
16.52
17.97
66
0.928
FCF / Net incomex
0.711
0.771
0.803
0.928
0.899
1.056
1.129
1.182
1.287
1.241
0.121
1.182
0.992
19
6.41
ROIC%
24.35
24.78
26.42
27.48
30.43
29.25
31.28
33.60
33.92
32.14
17.46
32.14
29.84
91
24.84
Return on equity%
14.67
14.25
14.03
16.58
16.22
17.99
15.99
13.33
15.38
13.90
24.94
15.38
15.03
56
24.95
Return on assets%
6.14
3.74
6.30
8.27
8.71
10.21
9.40
12.25
11.05
13.68
12.47
11.05
9.05
9
16.02
EPS₹
5.93
6.19
6.01
5.49
5.15
4.97
4.95
4.94
5.11
4.88
17.10
(1.09%)
(2.86%)
—
26.73
EPS growth%
26.93
24.03
26.21
25.29
23.77
22.44
22.08
21.06
18.98
16.52
10.27
21.06
23.11
46
12.96
Bookvalue per sh₹
12.72
13.37
12.18
11.28
12.24
13.12
13.60
12.89
12.90
13.64
26.71
2.20%
0.47%
—
10.14
FCF per share₹
14.98
15.89
15.04
16.37
18.28
19.75
18.88
19.60
20.64
20.88
14.68
2.69%
4.43%
—
4.81
Dividend per sh₹
11.93
11.78
12.36
11.76
13.19
14.95
15.57
16.27
16.37
17.83
22.86
6.21%
3.19%
—
14.29
Div yield (avg)%
19.07
17.49
17.11
14.43
13.12
10.86
11.24
8.75
8.69
10.40
24.62
10.40
12.18
62
21.20
Payout ratio%
17.73
19.41
18.49
19.71
22.60
20.37
21.24
18.86
21.64
23.16
27.48
21.24
20.04
56
131.6
Shares (diluted)M
163.8
163.0
171.1
195.1
201.5
186.0
191.2
207.6
239.5
260.2
129.5
5.24%
5.31%
44
14.18
Buyback yield%
30.40
32.77
30.31
33.17
35.60
37.51
36.51
38.66
37.82
37.00
5.76
37.51
36.06
35
1.228
D/E ratiox
1.581
1.473
1.395
1.460
1.450
1.466
1.597
1.436
1.407
1.380
1.252
1.436
1.455
72
5.331
Enterprise value₹B
16.89
16.92
16.48
16.25
15.84
15.89
15.98
16.88
17.10
18.05
6.601
2.64%
0.38%
11
6.148
LT debt₹B
6.108
6.786
6.512
7.225
8.258
9.094
8.884
9.024
9.356
9.420
12.44
2.67%
3.95%
32
Revenue
₹15.83B
8.89%
1.00×
Cost of revenue
₹10.05B
8.99%
1.01×
Operating expenses
₹3.587B
8.86%
1.00×
Property and equipment
20.53%
Goodwill & intangibles
17.37%
Spread over hurdle
(3.56%)