3.631
Revenue₹B
5.243
5.332
5.494
5.568
5.808
6.049
6.203
6.411
6.482
6.680
4.009
2.84%
2.50%
32
14.50
Revenue growth%
22.68
21.91
23.94
21.41
22.88
22.42
23.23
25.03
26.07
28.60
5.22
25.03
23.06
55
28.82
Gross margin%
21.28
20.87
21.43
23.44
20.73
22.80
24.51
22.21
25.08
24.93
19.18
24.51
22.51
29
9.26
Operating margin%
6.67
5.84
6.02
6.46
4.20
4.15
4.94
5.05
3.44
0.46
21.10
4.15
5.00
70
2.76
Net margin%
16.08
17.85
19.73
19.16
21.07
19.94
18.32
19.65
21.20
23.34
15.63
19.94
19.69
56
22.51
P/E ratio (avg)x
38.25
39.99
42.88
41.63
48.77
57.53
58.64
63.67
61.76
74.62
28.18
61.76
53.15
84
13.34
EV/EBITx
29.02
32.28
38.12
43.76
45.37
50.74
56.90
59.53
65.54
71.86
20.86
59.53
48.06
11
11.32
FCF yield (avg)%
6.47
5.25
3.25
1.80
3.45
5.55
4.87
7.52
9.02
10.56
24.41
7.52
5.40
48
19.14
FCF margin%
25.78
24.30
26.97
28.96
31.08
30.41
31.72
29.07
26.50
26.18
3.38
29.07
27.96
41
1.036
FCF / Net incomex
1.193
1.248
1.236
1.211
1.228
1.307
1.328
1.512
1.513
1.689
0.532
1.512
1.278
26
2.89
ROIC%
32.32
33.63
30.77
32.20
31.14
28.41
28.13
27.69
25.89
24.82
26.83
27.69
29.59
81
18.82
Return on equity%
32.75
32.93
30.20
31.36
31.81
32.89
32.65
30.15
30.24
32.25
14.45
32.25
32.03
55
18.53
Return on assets%
20.30
18.34
17.54
19.44
16.80
14.41
14.08
12.77
12.33
10.34
2.25
12.77
15.61
22
15.66
EPS₹
31.63
32.81
33.43
36.82
35.95
36.44
34.47
35.24
37.49
38.81
16.20
1.54%
2.19%
—
5.54
EPS growth%
16.09
16.73
19.62
18.85
18.11
16.37
19.04
17.35
20.28
21.80
2.29
19.04
18.48
62
34.89
Bookvalue per sh₹
25.09
24.16
25.42
28.05
25.23
24.10
22.18
24.10
23.91
26.09
7.91
0.67%
(0.24%)
—
30.42
FCF per share₹
38.32
37.51
41.75
45.47
48.06
47.33
50.07
51.77
61.81
62.26
27.95
5.31%
4.90%
—
17.52
Dividend per sh₹
42.75
48.19
44.49
46.63
52.20
52.09
52.23
58.29
56.64
53.74
34.91
0.59%
2.66%
—
19.97
Div yield (avg)%
11.80
11.50
11.81
12.58
9.74
10.53
12.62
11.42
13.10
12.12
14.43
12.12
11.80
20
14.06
Payout ratio%
20.39
21.25
24.00
23.77
25.87
23.29
26.11
23.65
23.40
24.96
14.27
23.65
23.71
73
45.95
Shares (diluted)M
45.24
39.24
38.23
37.68
36.57
34.88
30.53
32.78
32.93
34.14
46.16
(1.37%)
(3.11%)
78
13.79
Buyback yield%
27.85
26.69
25.74
28.00
30.55
31.77
30.51
30.39
29.69
29.05
18.93
30.39
29.37
34
1.181
D/E ratiox
0.775
0.844
0.805
0.858
0.898
0.827
0.794
0.853
0.823
0.723
1.521
0.823
0.825
9
3.594
Enterprise value₹B
3.802
3.435
3.283
3.643
3.721
3.834
4.189
4.113
4.380
4.457
3.383
3.68%
0.25%
39
5.048
LT debt₹B
2.220
2.207
2.025
2.153
1.890
1.680
1.709
1.842
2.003
2.054
6.056
1.68%
(0.24%)
78
Revenue
₹6.680B
2.50%
1.00×
Cost of revenue
₹3.791B
2.67%
1.02×
Operating expenses
₹1.025B
2.48%
1.00×
Property and equipment
16.90%
Goodwill & intangibles
16.04%
Spread over hurdle
(2.88%)