1.432
Revenue₹B
1.459
1.517
1.547
1.629
1.721
1.811
1.898
1.952
2.020
2.064
1.577
3.71%
3.84%
36
25.81
Revenue growth%
14.53
14.15
13.09
12.50
11.52
12.60
10.66
13.42
14.88
12.83
29.88
12.83
12.96
29
13.29
Gross margin%
0.40
1.23
0.40
0.40
1.93
0.40
0.40
0.40
0.40
0.40
14.71
0.40
0.40
78
23.96
Operating margin%
5.43
5.66
7.47
8.71
8.81
6.60
6.71
7.33
5.64
6.16
2.63
6.60
6.65
80
26.31
Net margin%
33.69
33.65
33.87
31.60
30.05
28.52
28.22
28.12
25.45
23.32
2.21
28.12
29.29
59
32.68
P/E ratio (avg)x
32.89
36.39
39.35
37.28
43.39
42.60
39.96
38.68
40.43
39.17
14.32
39.96
39.26
88
21.87
EV/EBITx
28.24
32.64
36.12
38.43
37.21
37.01
39.22
42.11
39.35
44.19
35.76
39.35
37.82
66
18.90
FCF yield (avg)%
19.60
18.83
16.50
14.40
12.76
11.64
12.68
13.70
16.15
17.86
24.36
13.70
15.27
14
15.96
FCF margin%
9.53
10.24
8.97
7.97
6.34
5.80
3.56
1.53
0.57
1.49
20.09
1.53
6.07
74
0.111
FCF / Net incomex
1.773
2.025
2.025
2.182
2.514
2.731
2.634
2.768
3.101
3.264
0.528
2.768
2.574
80
28.82
ROIC%
15.85
14.62
13.68
10.80
10.09
12.05
9.36
11.65
14.07
13.32
8.42
12.05
12.69
88
10.01
Return on equity%
0.40
0.40
2.67
0.40
2.61
1.80
2.50
4.41
5.63
3.57
23.55
3.57
2.55
81
6.04
Return on assets%
21.71
18.99
18.49
20.99
19.26
20.23
21.87
22.89
20.92
19.75
10.72
20.92
20.58
22
4.64
EPS₹
9.16
10.68
11.84
12.83
13.76
16.02
15.69
16.56
19.62
20.20
4.95
7.98%
8.75%
—
8.20
EPS growth%
13.30
14.32
11.46
8.99
11.04
12.66
14.96
16.04
14.82
12.81
15.99
14.82
13.06
72
14.04
Bookvalue per sh₹
19.25
21.65
21.16
22.91
25.50
24.23
26.75
24.40
23.48
24.08
9.88
(1.14%)
2.68%
—
10.52
FCF per share₹
8.07
7.60
8.27
9.44
9.70
10.58
11.51
10.84
10.12
10.10
21.10
0.81%
2.01%
—
17.45
Dividend per sh₹
5.06
4.73
4.67
4.34
4.94
5.76
6.11
6.55
7.09
7.91
14.30
9.86%
5.41%
—
8.01
Div yield (avg)%
18.05
17.68
18.87
18.71
15.95
13.64
14.76
16.83
19.56
20.91
11.29
16.83
17.86
66
19.64
Payout ratio%
8.77
7.66
7.73
6.00
7.40
8.96
10.42
12.18
10.85
10.52
6.50
10.52
8.86
46
36.34
Shares (diluted)M
40.35
46.59
51.28
55.03
54.56
57.52
58.21
65.72
72.74
70.96
35.00
5.40%
5.67%
7
16.87
Buyback yield%
7.74
4.85
3.52
5.58
2.99
3.85
5.81
6.31
6.43
6.15
28.37
6.15
5.69
60
1.300
D/E ratiox
0.776
0.828
0.750
0.782
0.759
0.783
0.800
0.797
0.796
0.743
0.959
0.796
0.782
20
1.095
Enterprise value₹B
0.775
0.848
0.874
0.904
0.910
0.984
0.923
1.019
1.064
1.048
0.565
2.86%
3.39%
56
0.202
LT debt₹B
0.156
0.165
0.166
0.163
0.166
0.169
0.156
0.156
0.149
0.166
1.597
—
0.59%
50
Revenue
₹2.064B
3.84%
1.00×
Cost of revenue
₹1.141B
3.80%
1.00×
Operating expenses
₹240.9M
3.92%
1.01×
Goodwill & intangibles
16.36%
Spread over hurdle
20.27%