0.516
Revenue₹B
1.133
1.194
1.244
1.293
1.397
1.503
1.565
1.672
1.796
1.946
0.569
6.85%
6.00%
89
13.06
Revenue growth%
3.90
6.46
5.19
6.66
3.91
5.21
4.86
7.63
5.67
7.78
28.47
5.67
5.44
26
13.79
Gross margin%
22.78
23.40
23.71
22.08
20.19
20.66
20.21
17.57
18.29
17.27
12.38
18.29
20.43
40
9.32
Operating margin%
2.83
0.95
0.64
1.64
0.40
2.87
2.31
3.59
2.30
4.98
8.34
2.87
2.31
94
9.73
Net margin%
21.53
23.14
23.67
26.36
23.62
20.91
22.43
22.23
19.76
18.46
13.90
20.91
22.33
39
30.47
P/E ratio (avg)x
6.208
5.692
5.237
4.732
4.697
4.567
4.768
4.919
4.349
3.818
22.27
4.567
4.750
91
33.16
EV/EBITx
13.53
15.14
15.93
16.67
16.27
16.56
18.13
18.16
19.96
18.05
33.41
18.13
16.61
49
29.69
FCF yield (avg)%
7.38
8.53
7.42
10.27
11.20
12.67
10.39
12.68
12.46
10.05
14.51
12.46
10.33
57
21.53
FCF margin%
1.79
4.71
3.83
5.57
8.13
9.78
10.31
11.82
11.20
10.41
15.93
10.41
8.96
35
0.889
FCF / Net incomex
1.529
1.436
1.486
1.414
1.470
1.369
1.300
1.205
1.237
1.115
1.633
1.237
1.391
18
2.00
ROIC%
14.87
17.06
14.61
12.99
12.35
12.85
12.32
12.47
11.95
12.33
24.75
12.33
12.66
20
5.56
Return on equity%
18.87
20.72
19.94
19.41
21.22
21.13
18.61
16.18
17.74
16.21
6.45
17.74
19.14
81
5.43
Return on assets%
15.04
17.50
14.59
17.55
15.90
17.05
16.31
19.23
17.86
17.95
4.13
17.86
17.27
57
28.93
EPS₹
36.73
33.79
33.80
34.53
35.43
35.49
35.92
37.74
37.27
34.04
29.52
(0.79%)
(0.99%)
—
29.23
EPS growth%
19.83
18.28
19.16
19.62
22.33
25.11
26.23
23.40
24.21
22.49
29.71
24.21
22.41
18
44.09
Bookvalue per sh₹
56.47
57.88
61.87
55.32
58.06
54.00
57.06
50.95
50.07
43.67
40.45
(5.53%)
(2.71%)
—
21.17
FCF per share₹
65.44
68.19
70.59
65.48
68.05
58.63
50.35
46.77
43.08
46.84
62.21
(7.20%)
(3.61%)
—
29.91
Dividend per sh₹
55.93
54.21
54.86
47.91
45.93
45.68
46.35
39.72
34.23
32.97
64.75
(6.42%)
(4.56%)
—
8.49
Div yield (avg)%
18.65
19.92
20.34
20.48
19.75
20.61
22.70
25.14
26.48
29.38
14.29
25.14
20.54
19
4.58
Payout ratio%
6.32
4.02
1.63
2.01
0.78
0.43
0.40
0.40
1.61
2.91
24.09
0.43
1.62
72
5.336
Shares (diluted)M
6.246
7.086
8.123
9.288
10.66
10.25
11.07
11.26
11.14
12.26
5.552
2.83%
6.56%
7
11.57
Buyback yield%
17.99
17.93
15.16
16.79
18.60
20.24
19.93
19.86
19.43
21.33
22.23
19.93
19.01
79
0.791
D/E ratiox
1.905
2.227
2.484
2.802
2.661
2.880
2.929
3.012
3.218
3.390
1.726
3.012
2.841
77
1.921
Enterprise value₹B
1.781
1.748
1.672
1.941
1.917
2.118
2.105
2.455
2.776
2.858
1.153
8.31%
6.44%
36
1.751
LT debt₹B
1.625
1.592
1.618
1.729
1.600
1.743
1.909
2.042
1.875
1.711
1.641
1.35%
0.40%
21
Revenue
₹1.946B
6.00%
1.00×
Cost of revenue
₹1.362B
6.00%
1.00×
Operating expenses
₹372.6M
5.72%
0.97×
Property and equipment
17.71%
Spread over hurdle
(6.32%)