8.964
Revenue₹B
34.40
36.38
39.01
40.94
43.56
45.89
48.76
51.34
55.76
58.60
9.538
6.11%
6.34%
66
15.04
Revenue growth%
23.57
24.09
25.11
27.32
30.25
28.24
29.14
26.64
25.74
28.60
18.35
28.24
26.98
49
7.76
Gross margin%
9.70
11.61
14.48
14.81
14.10
11.58
9.04
8.67
7.48
6.37
19.59
8.67
10.64
21
28.23
Operating margin%
16.61
16.58
16.46
14.35
13.40
12.58
14.93
12.52
11.78
14.50
20.13
12.58
14.43
15
25.81
Net margin%
15.98
13.80
13.36
12.85
12.70
14.47
12.65
12.74
14.34
14.79
4.77
14.34
13.58
22
34.68
P/E ratio (avg)x
24.55
28.91
28.44
30.94
34.68
37.05
43.32
46.79
47.17
53.99
21.17
46.79
35.86
7
21.05
EV/EBITx
16.04
14.84
13.84
13.70
12.28
10.67
10.29
9.335
8.933
9.315
11.86
9.335
11.47
44
20.04
FCF yield (avg)%
11.48
10.07
9.92
8.16
9.54
10.23
8.06
11.02
12.31
14.57
12.09
11.02
10.15
8
6.71
FCF margin%
11.72
13.82
13.57
16.02
16.52
13.84
16.20
15.12
13.96
15.63
12.95
15.12
14.54
13
0.420
FCF / Net incomex
0.769
0.798
0.843
0.795
0.824
0.845
0.862
0.881
0.934
0.894
0.727
0.881
0.844
70
6.19
ROIC%
27.39
29.91
31.66
32.44
34.04
31.67
32.63
35.39
36.40
38.29
17.71
35.39
32.54
58
10.44
Return on equity%
17.36
16.73
15.06
16.13
15.95
17.54
20.46
18.92
19.62
19.52
6.09
19.52
17.45
14
16.97
Return on assets%
14.01
13.34
16.13
17.13
14.27
12.21
10.67
12.01
10.94
9.52
27.94
10.94
12.78
47
63.42
EPS₹
27.33
29.31
30.80
33.43
30.61
32.43
34.72
36.37
39.75
42.41
70.16
6.74%
3.50%
—
14.88
EPS growth%
19.44
20.92
21.83
23.12
21.29
22.68
22.82
23.93
23.34
22.14
24.57
22.82
22.41
91
98.13
Bookvalue per sh₹
112.22
113.86
110.68
108.02
114.78
117.75
115.61
128.70
135.09
157.41
109.14
6.52%
4.54%
—
31.74
FCF per share₹
85.93
93.06
93.23
103.47
119.01
137.93
139.27
160.81
171.05
164.87
21.28
6.74%
7.78%
—
55.86
Dividend per sh₹
14.96
14.68
14.10
13.04
12.70
14.12
15.89
15.74
17.90
19.24
93.75
8.65%
2.32%
—
9.40
Div yield (avg)%
17.44
16.83
16.53
17.27
17.51
15.02
17.21
19.61
16.62
15.29
19.21
16.62
17.02
60
10.95
Payout ratio%
8.06
7.74
8.67
11.27
10.84
11.85
11.85
9.92
8.26
9.53
9.58
9.92
9.72
31
279.3
Shares (diluted)M
237.3
209.6
223.9
245.2
227.8
225.0
202.9
221.9
224.4
227.3
280.5
(0.04%)
(1.09%)
71
12.05
Buyback yield%
10.35
9.78
12.42
13.09
10.27
10.25
11.19
12.75
10.99
8.91
16.42
10.99
10.67
25
1.404
D/E ratiox
0.663
0.614
0.643
0.700
0.709
0.712
0.670
0.753
0.788
0.896
0.626
0.753
0.705
49
59.95
Enterprise value₹B
79.18
92.58
87.75
93.89
92.56
102.8
119.2
126.6
129.0
150.9
69.40
10.27%
7.63%
73
56.04
LT debt₹B
8.787
8.189
8.863
8.327
8.849
9.580
10.47
11.32
12.55
12.74
24.58
7.55%
4.04%
49
Revenue
₹58.60B
6.34%
1.00×
Cost of revenue
₹41.02B
6.34%
1.00×
Operating expenses
₹11.95B
6.21%
0.99×
Property and equipment
17.22%
Spread over hurdle
(8.21%)