1.298
Revenue₹B
0.998
1.105
1.207
1.314
1.401
1.519
1.664
1.787
1.926
2.089
1.453
8.33%
8.38%
68
8.53
Revenue growth%
14.59
15.53
14.67
13.56
16.03
14.93
15.34
14.75
12.87
13.14
23.47
14.75
14.71
93
27.59
Gross margin%
3.14
0.40
1.54
0.40
0.40
1.37
1.80
0.40
0.40
2.16
25.49
1.37
0.88
77
10.00
Operating margin%
23.63
23.11
24.15
24.28
23.78
26.62
24.93
24.63
25.60
26.06
6.16
25.60
24.45
29
19.23
Net margin%
5.54
3.80
6.63
8.00
10.18
8.28
8.32
9.59
12.38
10.02
15.85
9.59
8.30
34
19.25
P/E ratio (avg)x
16.35
14.83
15.15
13.60
13.92
13.68
12.81
11.95
11.50
12.90
25.42
12.81
13.64
49
23.85
EV/EBITx
40.40
41.84
48.06
50.28
50.22
52.76
54.88
59.53
68.51
75.40
20.51
59.53
51.52
90
2.29
FCF yield (avg)%
14.24
16.19
15.43
16.10
15.31
17.12
19.25
17.71
20.62
21.85
18.35
19.25
16.66
70
27.79
FCF margin%
3.20
3.95
6.52
5.29
6.05
6.22
4.18
3.89
3.36
3.64
3.49
3.89
4.06
23
0.421
FCF / Net incomex
0.984
0.971
1.076
1.097
1.143
1.301
1.537
1.808
2.123
2.374
0.773
1.808
1.222
80
9.11
ROIC%
20.00
18.87
18.53
16.34
17.27
15.37
17.80
19.80
19.00
18.01
2.23
18.01
18.27
70
18.02
Return on equity%
5.56
4.96
7.00
7.86
8.36
11.29
11.82
11.87
10.50
9.20
9.53
11.29
8.78
40
29.95
Return on assets%
22.62
25.07
25.72
26.10
23.41
24.14
27.11
25.11
23.47
20.69
7.83
24.14
24.60
64
9.86
EPS₹
11.58
10.87
10.14
10.87
10.24
8.79
8.97
7.94
8.58
8.52
10.22
(3.61%)
(2.53%)
—
22.54
EPS growth%
12.79
10.22
12.49
14.01
12.13
13.05
12.49
12.82
11.48
10.56
2.07
12.49
12.49
41
16.53
Bookvalue per sh₹
28.73
27.92
32.44
31.57
30.34
31.49
33.86
34.50
36.00
41.40
20.43
6.41%
3.74%
—
18.45
FCF per share₹
15.45
18.62
18.93
20.37
24.25
28.38
33.24
39.65
47.36
52.12
30.48
16.53%
14.17%
—
22.84
Dividend per sh₹
24.44
23.95
23.40
22.09
21.31
23.20
24.56
21.59
23.43
24.75
13.21
3.04%
0.27%
—
9.37
Div yield (avg)%
18.50
20.03
21.26
23.12
25.68
24.01
21.37
19.99
19.83
16.85
13.29
19.99
20.64
55
21.47
Payout ratio%
19.42
19.74
19.71
17.56
17.94
20.01
17.14
18.60
17.13
18.75
26.03
18.60
18.68
73
51.72
Shares (diluted)M
59.36
67.00
76.86
89.24
89.88
105.2
107.4
115.4
113.5
110.9
51.95
4.29%
7.76%
90
16.08
Buyback yield%
13.42
12.26
14.70
14.41
15.75
16.71
19.44
18.75
17.56
18.56
4.81
18.56
16.23
38
1.494
D/E ratiox
0.533
0.496
0.563
0.598
0.638
0.616
0.674
0.683
0.724
0.740
0.169
0.683
0.627
45
2.609
Enterprise value₹B
1.827
1.823
1.919
1.754
1.642
1.732
1.894
1.683
1.847
1.949
0.760
3.49%
0.51%
52
0.507
LT debt₹B
2.304
2.570
2.325
2.607
2.423
2.627
2.771
2.594
2.425
2.266
1.114
(1.33%)
0.14%
74
Revenue
₹2.089B
8.38%
1.00×
Cost of revenue
₹1.444B
8.42%
1.00×
Operating expenses
₹230.5M
7.55%
0.93×
Cash and investments
17.98%
Goodwill & intangibles
15.55%
Spread over hurdle
(6.55%)