1.007
Revenue₹B
2.192
2.210
2.286
2.286
2.290
2.373
2.385
2.395
2.399
2.445
1.083
1.32%
1.30%
6
16.78
Revenue growth%
11.97
10.33
9.54
11.39
8.72
9.72
8.12
6.02
8.62
6.82
21.80
8.12
9.13
38
9.56
Gross margin%
27.02
28.29
26.58
24.88
23.96
24.51
23.71
22.06
24.41
24.65
13.88
24.41
24.58
66
14.05
Operating margin%
16.73
17.69
19.58
20.90
23.26
24.75
24.53
25.18
27.52
25.91
9.77
25.18
23.90
69
8.47
Net margin%
17.04
18.35
16.04
13.94
13.65
13.72
11.77
13.08
14.36
15.00
25.28
13.72
14.15
29
6.784
P/E ratio (avg)x
29.24
32.50
31.10
34.17
31.82
35.35
39.45
44.35
44.64
49.77
6.214
44.35
34.76
93
35.79
EV/EBITx
28.56
27.97
25.11
26.16
25.70
26.02
23.29
21.38
18.90
20.40
13.22
21.38
25.40
65
22.83
FCF yield (avg)%
13.36
15.41
17.03
14.77
14.57
14.51
14.07
14.50
11.51
11.91
11.30
14.07
14.50
40
26.03
FCF margin%
17.62
17.42
18.20
19.28
16.65
19.33
20.25
21.88
24.49
26.58
29.27
21.88
19.30
44
0.431
FCF / Net incomex
2.074
2.362
2.635
2.912
3.093
3.128
3.188
3.602
3.643
3.660
1.134
3.602
3.111
34
26.63
ROIC%
15.63
12.91
15.02
17.36
18.59
16.24
18.50
20.33
19.68
21.10
18.04
19.68
17.93
22
10.75
Return on equity%
19.18
20.95
18.69
19.39
20.90
22.71
24.28
22.35
25.06
26.57
7.83
24.28
21.65
19
4.40
Return on assets%
14.13
16.43
18.90
20.00
19.43
22.06
23.58
22.68
25.32
26.97
22.44
23.58
21.03
60
11.72
EPS₹
31.53
30.94
33.67
38.72
42.95
43.70
41.72
47.18
47.07
54.81
12.58
5.00%
7.01%
—
11.78
EPS growth%
28.29
25.93
23.09
24.37
26.94
27.75
28.13
25.74
25.78
22.84
15.37
25.78
25.85
22
21.47
Bookvalue per sh₹
14.77
15.29
15.22
16.08
18.13
19.21
18.37
16.76
18.68
16.92
14.86
(1.37%)
2.65%
—
41.93
FCF per share₹
18.34
19.85
20.23
20.09
23.55
23.49
23.20
23.67
23.71
26.96
53.54
2.74%
4.17%
—
43.13
Dividend per sh₹
68.30
70.51
71.27
68.97
77.41
69.89
74.04
70.34
71.11
65.82
18.81
(3.19%)
(0.35%)
—
17.67
Div yield (avg)%
9.06
11.27
12.71
10.01
9.74
10.12
12.73
14.25
15.11
15.21
21.12
14.25
11.99
47
7.30
Payout ratio%
26.14
27.35
26.71
24.89
27.50
25.20
24.34
21.93
24.12
25.22
15.02
24.34
25.21
7
19.90
Shares (diluted)M
30.51
30.06
34.24
36.21
42.12
40.89
42.70
43.74
50.59
52.44
20.10
4.48%
7.17%
35
25.68
Buyback yield%
14.09
11.69
9.76
8.17
9.65
12.31
10.51
8.20
10.00
9.77
21.47
10.00
9.89
58
0.855
D/E ratiox
2.907
2.855
3.025
3.021
3.532
3.926
4.063
4.312
4.454
4.921
0.940
4.312
3.729
85
1.990
Enterprise value₹B
1.277
1.297
1.370
1.478
1.414
1.394
1.405
1.471
1.385
1.452
0.322
0.53%
0.57%
10
0.615
LT debt₹B
0.734
0.866
0.944
0.995
1.094
1.251
1.428
1.644
1.944
1.987
0.335
12.67%
11.94%
67
Revenue
₹2.445B
1.30%
1.00×
Cost of revenue
₹1.569B
1.19%
0.99×
Operating expenses
₹492.4M
1.58%
1.03×
Property and equipment
16.93%
Spread over hurdle
24.53%