5.663
Revenue₹B
15.34
16.45
17.75
19.30
20.47
22.29
24.27
26.33
27.90
30.07
6.313
8.00%
7.49%
88
21.88
Revenue growth%
23.63
20.64
21.52
24.16
23.09
25.83
25.13
23.16
20.40
21.39
5.71
23.16
23.13
72
15.95
Gross margin%
23.04
21.82
23.36
23.53
22.38
20.11
18.08
17.27
16.01
15.36
11.34
17.27
20.97
76
17.71
Operating margin%
2.87
1.57
1.17
2.65
0.40
3.39
1.00
0.40
0.40
2.08
9.78
1.00
1.37
57
15.35
Net margin%
15.23
16.96
19.33
17.16
15.78
17.71
15.26
13.37
14.30
15.07
15.51
15.07
15.52
61
12.59
P/E ratio (avg)x
45.73
43.84
44.18
51.24
55.60
55.05
55.00
55.12
63.01
61.09
18.44
55.12
55.03
18
22.88
EV/EBITx
18.96
20.88
22.65
21.98
24.88
23.76
23.30
26.28
27.02
31.15
6.027
26.28
23.53
55
29.34
FCF yield (avg)%
24.91
24.28
25.66
24.83
24.10
21.57
22.94
20.36
19.39
18.00
23.11
20.36
23.52
62
5.46
FCF margin%
20.47
19.61
18.45
16.52
15.70
18.33
18.51
16.91
19.35
16.88
16.34
18.33
18.39
76
0.511
FCF / Net incomex
0.571
0.556
0.620
0.550
0.493
0.465
0.444
0.445
0.407
0.376
1.600
0.444
0.479
28
6.61
ROIC%
25.32
25.81
23.55
24.27
24.52
25.68
27.59
24.80
26.72
24.90
14.77
25.68
25.11
44
6.76
Return on equity%
24.25
23.33
25.12
23.31
25.60
23.51
22.77
20.02
22.88
24.39
17.14
22.88
23.42
61
11.02
Return on assets%
14.05
14.73
17.17
14.47
16.17
17.18
19.02
17.85
19.72
21.49
17.82
19.02
17.18
80
42.29
EPS₹
40.92
41.91
45.37
42.12
43.29
37.61
39.31
40.81
35.43
33.93
46.93
(4.76%)
(3.21%)
—
23.33
EPS growth%
17.63
19.00
18.59
16.77
19.58
18.19
20.50
21.78
19.26
16.87
15.81
19.26
18.80
74
72.02
Bookvalue per sh₹
30.78
28.94
32.96
34.76
39.07
39.76
39.69
38.11
40.94
37.93
39.08
(0.59%)
1.41%
—
49.61
FCF per share₹
97.22
107.00
117.98
126.89
150.46
173.93
167.34
167.22
159.50
182.82
19.12
3.97%
7.90%
—
56.56
Dividend per sh₹
48.50
50.67
54.93
57.83
59.27
65.95
62.78
60.73
54.91
55.34
34.73
(1.36%)
0.32%
—
8.11
Div yield (avg)%
0.70
3.35
3.57
2.40
0.79
0.88
1.46
3.38
2.13
2.42
27.42
2.13
2.26
41
15.71
Payout ratio%
32.14
33.48
35.49
35.33
34.24
35.94
33.33
33.26
35.13
37.85
18.50
35.13
34.69
42
155.9
Shares (diluted)M
130.8
148.6
145.9
144.3
135.2
140.2
125.8
116.0
126.6
124.6
151.1
(1.62%)
(1.05%)
51
20.81
Buyback yield%
13.71
10.87
11.61
13.99
12.03
12.96
10.93
11.45
11.03
8.09
25.43
11.03
11.53
8
1.351
D/E ratiox
1.432
1.349
1.431
1.470
1.525
1.660
1.480
1.394
1.506
1.499
0.732
1.499
1.475
93
9.068
Enterprise value₹B
46.10
50.18
54.46
57.87
58.47
69.33
82.76
80.19
83.10
81.74
25.60
6.93%
6.87%
77
12.73
LT debt₹B
4.379
3.730
3.820
3.864
3.820
4.083
3.973
3.958
3.482
3.422
32.57
(2.18%)
(2.84%)
42
Revenue
₹30.07B
7.49%
1.00×
Cost of revenue
₹19.99B
7.66%
1.02×
Operating expenses
₹6.661B
6.80%
0.94×
Property and equipment
13.81%
Spread over hurdle
(8.95%)