1.258
Revenue₹B
0.915
0.957
1.016
1.075
1.118
1.203
1.275
1.339
1.415
1.458
1.330
5.45%
5.36%
86
2.64
Revenue growth%
19.40
20.56
20.65
23.14
25.81
25.08
22.31
25.01
27.35
27.80
27.20
25.08
24.07
58
8.46
Gross margin%
9.03
9.99
7.39
6.44
9.20
8.42
6.28
3.75
5.35
3.61
3.82
5.35
6.92
60
2.07
Operating margin%
33.88
32.48
30.38
32.30
33.88
35.90
33.95
33.45
35.45
33.87
19.86
33.95
33.87
72
9.40
Net margin%
6.30
5.87
4.33
4.24
4.27
5.67
8.36
9.50
6.84
9.00
18.02
8.36
6.09
37
16.57
P/E ratio (avg)x
18.12
20.59
22.53
23.18
23.11
27.17
30.50
31.58
35.62
38.90
17.83
31.58
25.18
7
15.20
EV/EBITx
26.47
24.27
21.77
20.81
20.74
19.05
19.96
21.15
21.53
18.91
27.32
19.96
20.98
37
13.54
FCF yield (avg)%
16.48
17.54
18.79
19.24
17.57
15.76
18.24
20.93
19.32
21.84
17.10
19.32
18.52
72
29.23
FCF margin%
26.22
25.60
23.04
20.20
21.41
23.73
24.73
26.65
24.86
23.24
6.80
24.73
24.23
68
0.521
FCF / Net incomex
1.944
2.179
2.217
2.314
2.747
3.229
3.800
4.001
4.421
4.433
1.211
4.001
2.988
26
19.50
ROIC%
16.27
18.56
21.34
23.64
24.10
21.18
23.76
23.63
21.17
18.38
12.79
21.18
21.26
89
4.33
Return on equity%
36.02
33.75
36.54
35.59
34.18
36.13
39.09
41.59
42.82
45.29
12.16
41.59
36.33
49
7.67
Return on assets%
12.38
10.27
12.20
11.40
10.55
11.64
10.73
8.21
10.99
12.40
24.06
10.99
11.20
75
102.26
EPS₹
62.15
55.12
50.29
48.14
43.04
38.67
36.86
38.40
39.22
41.50
111.54
(0.73%)
(3.95%)
—
21.56
EPS growth%
18.13
18.13
19.50
21.46
19.86
19.45
22.02
24.78
25.24
26.35
13.06
24.78
20.66
53
51.63
Bookvalue per sh₹
221.81
245.85
290.69
320.09
379.51
410.92
485.61
509.21
531.12
517.25
72.21
6.39%
9.61%
—
86.98
FCF per share₹
30.31
35.73
37.99
43.89
48.84
47.96
46.90
53.34
58.67
58.92
26.49
3.82%
8.37%
—
113.85
Dividend per sh₹
234.90
272.40
278.89
311.09
376.16
401.75
419.54
479.60
478.41
517.83
53.92
6.60%
10.04%
—
16.85
Div yield (avg)%
4.30
3.42
1.04
0.40
2.23
1.74
0.84
0.40
0.40
2.15
15.66
0.84
1.39
72
6.82
Payout ratio%
12.99
14.72
12.30
11.83
13.03
14.74
13.73
12.04
10.12
9.74
4.37
12.04
12.65
20
10.63
Shares (diluted)M
15.71
18.76
21.70
23.24
24.60
26.96
28.90
33.77
38.93
42.93
10.48
11.78%
11.18%
52
20.07
Buyback yield%
9.91
7.64
4.91
7.18
5.43
3.82
3.10
3.14
3.76
3.46
18.26
3.46
4.37
87
0.239
D/E ratiox
0.935
0.904
0.915
0.976
0.904
0.966
0.929
0.896
0.777
0.767
1.633
0.896
0.909
13
1.170
Enterprise value₹B
1.325
1.428
1.545
1.717
1.630
1.557
1.496
1.617
1.559
1.454
1.809
(2.26%)
0.10%
44
0.865
LT debt₹B
1.625
1.785
1.789
2.063
2.229
2.440
2.743
3.104
3.580
3.762
1.626
11.04%
8.45%
25
Revenue
₹1.458B
5.36%
1.00×
Cost of revenue
₹942.9M
5.56%
1.02×
Operating expenses
₹286.9M
5.03%
0.97×
Property and equipment
13.28%
Spread over hurdle
(1.34%)