2.360
Revenue₹B
1.277
1.363
1.473
1.623
1.777
1.956
2.151
2.380
2.538
2.758
2.497
9.19%
8.95%
79
25.93
Revenue growth%
22.71
23.16
24.19
22.37
20.52
22.10
19.59
21.53
20.06
22.61
8.13
21.53
22.23
34
22.85
Gross margin%
36.52
37.86
40.02
37.78
36.28
33.30
36.09
34.52
33.91
36.37
17.41
34.52
36.32
91
27.01
Operating margin%
15.84
15.15
14.19
12.01
10.22
9.36
6.96
4.02
2.27
2.98
3.03
4.02
9.79
16
26.04
Net margin%
10.32
12.53
9.74
10.05
9.17
11.36
10.17
10.87
12.71
14.53
2.45
11.36
10.60
69
35.54
P/E ratio (avg)x
39.04
45.19
46.89
54.86
60.31
71.01
77.26
90.40
92.67
101.0
17.25
90.40
65.66
79
27.28
EV/EBITx
37.29
38.62
45.78
46.41
53.85
57.62
65.00
67.68
80.07
86.49
12.99
67.68
55.73
32
19.77
FCF yield (avg)%
29.95
29.56
28.08
28.57
30.83
31.76
31.60
28.76
29.48
26.91
16.54
29.48
29.52
88
15.04
FCF margin%
5.99
4.40
7.12
8.27
7.02
9.33
7.67
6.55
9.11
10.87
23.68
9.11
7.39
17
1.061
FCF / Net incomex
0.163
0.179
0.159
0.144
0.131
0.139
0.142
0.136
0.136
0.138
0.904
0.138
0.140
79
3.85
ROIC%
16.87
18.73
17.73
16.38
14.99
13.21
13.86
15.65
16.60
18.30
3.85
15.65
16.49
89
21.74
Return on equity%
2.82
3.61
3.25
2.64
1.70
4.18
7.14
8.33
10.75
13.38
15.00
8.33
3.89
46
23.35
Return on assets%
18.00
17.43
14.82
15.16
15.18
12.90
14.13
14.37
14.42
13.94
24.82
14.13
14.62
34
5.36
EPS₹
30.14
27.29
29.82
27.93
30.70
29.90
27.28
29.46
31.11
34.34
5.72
2.27%
1.89%
—
4.55
EPS growth%
23.67
24.71
22.73
23.41
24.72
26.57
24.83
27.54
30.11
32.44
23.51
27.54
24.77
11
18.40
Bookvalue per sh₹
35.27
33.77
36.61
39.97
42.75
44.76
44.26
50.05
54.45
50.25
23.52
3.28%
3.89%
—
33.61
FCF per share₹
15.13
15.23
15.66
15.72
15.81
14.86
16.80
19.15
21.32
20.17
9.47
4.99%
2.54%
—
21.64
Dividend per sh₹
10.77
12.00
13.24
14.04
15.00
14.76
14.18
13.23
12.97
13.23
11.30
(2.47%)
2.56%
—
21.69
Div yield (avg)%
9.65
7.92
6.71
7.72
5.97
4.75
5.13
6.83
6.67
5.85
16.01
5.85
6.69
89
6.34
Payout ratio%
9.37
7.11
5.77
4.38
6.77
6.88
5.45
4.99
5.55
6.55
15.67
5.55
6.16
64
23.36
Shares (diluted)M
19.13
17.35
15.57
16.32
14.46
13.31
13.23
12.98
12.90
11.92
23.30
(3.79%)
(4.46%)
41
27.91
Buyback yield%
24.30
23.49
26.17
23.40
25.56
23.42
22.76
21.81
22.26
23.89
27.02
22.76
23.45
25
1.349
D/E ratiox
0.991
1.125
1.142
1.061
0.964
0.908
0.883
0.909
0.949
0.984
0.820
0.909
0.974
78
2.871
Enterprise value₹B
2.029
1.988
2.023
1.845
1.621
1.653
1.685
1.685
1.528
1.652
2.174
0.38%
(2.27%)
63
1.853
LT debt₹B
4.104
3.692
4.057
3.909
4.135
3.795
4.128
3.816
3.659
4.042
3.425
(0.45%)
0.43%
43
Revenue
₹2.758B
8.95%
1.00×
Cost of revenue
₹1.834B
9.19%
1.02×
Operating expenses
₹307.5M
8.66%
0.97×
Property and equipment
15.03%
Spread over hurdle
(4.84%)