1.335
Revenue₹B
0.978
1.045
1.133
1.205
1.314
1.431
1.558
1.647
1.798
1.907
1.404
7.72%
7.91%
36
9.92
Revenue growth%
0.40
1.60
3.91
5.76
6.07
4.63
6.12
8.85
11.08
12.53
25.30
8.85
5.92
86
6.69
Gross margin%
20.70
18.08
20.66
18.63
18.19
16.70
15.96
16.31
18.94
20.68
3.86
16.70
18.41
25
29.08
Operating margin%
23.80
23.73
25.95
24.15
23.88
25.71
28.68
31.29
29.37
28.01
18.88
28.68
25.83
13
24.01
Net margin%
1.30
0.40
0.40
0.40
0.75
0.40
1.13
0.40
0.40
0.40
9.26
0.40
0.40
77
8.781
P/E ratio (avg)x
10.32
10.58
11.06
10.14
8.928
8.611
8.451
8.329
7.842
7.112
24.89
8.329
8.770
56
21.62
EV/EBITx
31.91
37.60
38.24
43.82
49.13
55.64
57.83
62.37
62.99
67.32
30.40
62.37
52.39
71
3.78
FCF yield (avg)%
17.64
19.53
22.41
24.46
23.42
23.59
22.40
22.24
23.75
25.04
18.27
23.59
22.92
92
28.59
FCF margin%
29.17
26.85
24.12
22.64
22.64
22.51
24.95
26.41
27.75
28.27
18.00
26.41
25.68
51
0.956
FCF / Net incomex
1.342
1.458
1.663
1.844
1.948
2.186
2.508
2.601
2.895
2.992
0.288
2.601
2.067
10
19.46
ROIC%
24.61
25.16
27.41
29.18
31.53
31.98
29.20
27.41
27.34
27.67
10.78
27.67
27.54
32
22.56
Return on equity%
20.08
17.24
20.11
18.49
17.35
18.94
16.86
17.42
14.62
14.96
10.23
16.86
17.39
19
10.86
Return on assets%
19.16
20.28
22.82
23.50
24.52
26.19
24.08
21.78
20.45
20.69
2.43
21.78
22.30
10
17.85
EPS₹
25.78
25.51
26.28
26.68
29.31
31.31
32.81
29.98
33.39
32.13
19.51
1.85%
2.36%
—
25.41
EPS growth%
2.73
5.73
5.11
4.22
4.05
4.87
7.59
5.57
5.75
4.29
14.18
5.57
4.99
61
47.34
Bookvalue per sh₹
39.61
42.07
46.42
48.78
57.36
61.54
59.49
70.28
77.46
83.07
24.33
7.69%
9.28%
—
37.36
FCF per share₹
14.05
14.08
13.34
14.33
15.66
14.90
16.08
16.07
17.91
20.51
8.33
5.54%
3.58%
—
15.78
Dividend per sh₹
23.62
25.13
26.78
25.02
26.04
24.74
22.68
21.99
24.59
24.60
33.67
(1.13%)
1.02%
—
23.32
Div yield (avg)%
14.55
16.16
13.26
13.06
15.25
13.14
13.41
11.37
10.45
7.52
10.13
11.37
13.20
51
27.95
Payout ratio%
20.67
19.33
18.78
19.30
18.76
20.83
22.46
24.28
22.00
19.76
25.82
22.00
20.22
74
13.28
Shares (diluted)M
12.29
13.42
12.13
12.06
13.59
14.38
16.34
15.90
16.92
16.59
12.87
4.07%
2.20%
64
25.70
Buyback yield%
4.75
2.62
0.40
3.02
4.18
4.22
2.35
0.40
0.40
1.01
21.57
1.01
2.49
37
0.144
D/E ratiox
0.503
0.503
0.494
0.419
0.368
0.337
0.300
0.281
0.298
0.302
0.293
0.300
0.352
67
1.790
Enterprise value₹B
1.169
1.184
1.115
1.180
1.161
1.122
1.177
1.125
1.261
1.444
1.448
4.45%
3.03%
65
1.721
LT debt₹B
2.425
2.422
2.843
2.899
3.434
3.860
4.367
4.944
5.347
5.908
0.753
11.46%
11.44%
36
Revenue
₹1.907B
7.91%
1.00×
Cost of revenue
₹1.028B
7.90%
1.00×
Operating expenses
₹241.2M
8.14%
1.02×
Property and equipment
16.03%
Spread over hurdle
(4.52%)