4.462
Revenue₹B
3.652
3.789
4.003
4.184
4.384
4.702
4.994
5.277
5.626
5.834
4.651
5.88%
5.17%
52
15.99
Revenue growth%
25.73
26.00
24.95
25.97
23.50
22.45
20.76
18.39
16.37
14.09
30.00
18.39
22.97
85
29.41
Gross margin%
18.67
20.64
22.21
22.89
23.45
23.18
25.59
26.36
26.35
25.60
13.03
25.60
23.32
37
14.06
Operating margin%
6.03
7.53
4.64
5.01
5.97
7.63
9.75
8.56
7.66
7.87
17.59
7.87
7.58
15
21.78
Net margin%
11.73
10.26
11.96
11.95
14.77
13.44
12.95
15.66
15.02
13.46
7.91
13.46
13.19
90
36.39
P/E ratio (avg)x
33.37
35.85
36.93
41.90
38.50
35.33
39.01
37.62
39.20
38.79
33.88
38.79
38.06
60
15.17
EV/EBITx
16.55
15.51
15.38
16.93
18.41
19.82
22.34
25.02
23.02
22.27
37.92
22.34
19.12
88
14.79
FCF yield (avg)%
25.63
26.98
24.66
23.93
25.72
24.40
23.68
20.70
21.40
23.89
27.93
23.68
24.17
30
24.78
FCF margin%
8.96
8.45
6.04
6.01
4.32
2.74
1.11
3.72
1.68
0.59
5.65
1.68
4.02
52
0.931
FCF / Net incomex
1.791
1.938
2.114
2.205
2.638
2.747
2.863
2.795
3.336
3.721
0.996
2.863
2.693
57
9.15
ROIC%
20.29
21.47
19.30
16.79
16.87
19.22
18.60
20.11
17.68
14.92
9.08
18.60
18.91
20
8.98
Return on equity%
12.93
14.80
17.51
15.79
17.29
14.96
13.37
12.10
9.15
8.28
13.12
12.10
14.09
5
25.83
Return on assets%
25.08
27.52
29.50
28.18
29.07
27.38
25.00
25.81
24.27
26.84
16.56
25.81
27.11
36
14.34
EPS₹
40.43
38.62
38.40
35.38
34.82
39.10
40.72
44.62
49.84
49.62
14.64
7.34%
3.34%
—
13.24
EPS growth%
11.23
13.43
13.89
12.56
13.58
12.00
9.63
6.95
5.16
7.18
14.02
7.18
11.62
12
36.34
Bookvalue per sh₹
37.91
40.51
42.46
46.50
46.64
53.19
53.27
60.43
69.11
73.43
14.17
9.50%
8.88%
—
36.47
FCF per share₹
57.38
64.90
68.98
64.94
65.73
63.57
59.06
60.45
68.54
69.02
29.80
0.98%
3.13%
—
22.41
Dividend per sh₹
69.25
68.43
66.96
72.36
64.92
67.73
74.38
75.17
78.90
78.56
17.36
3.89%
1.73%
—
17.72
Div yield (avg)%
19.12
20.91
20.84
19.91
22.78
22.83
21.93
21.55
21.13
21.85
11.66
21.85
21.34
13
8.47
Payout ratio%
20.24
21.33
22.51
24.60
25.45
23.35
20.81
22.08
24.68
26.13
10.07
23.35
22.93
61
24.03
Shares (diluted)M
29.18
31.76
32.58
30.92
33.81
37.89
39.96
39.33
38.51
39.26
23.87
3.03%
3.61%
23
3.93
Buyback yield%
26.30
26.44
24.03
22.73
21.68
24.65
23.69
23.48
25.67
25.27
8.63
24.65
24.34
86
1.784
D/E ratiox
0.785
0.909
0.905
0.911
1.072
1.009
1.025
1.021
1.058
1.094
1.577
1.025
1.015
90
4.140
Enterprise value₹B
3.199
3.846
4.429
4.684
5.033
6.103
6.707
7.586
7.823
8.241
4.193
10.37%
10.39%
23
4.404
LT debt₹B
4.734
5.559
6.414
6.634
7.296
7.239
7.631
8.655
10.24
9.847
2.820
6.18%
8.02%
67
Revenue
₹5.834B
5.17%
1.00×
Cost of revenue
₹3.293B
5.09%
0.99×
Operating expenses
₹1.074B
5.75%
1.06×
Property and equipment
17.94%
Spread over hurdle
(0.94%)