4.953
Revenue₹B
3.164
3.307
3.492
3.722
3.902
4.048
4.161
4.310
4.460
4.756
5.341
4.04%
4.67%
51
18.02
Revenue growth%
15.73
15.70
17.84
20.28
17.71
19.86
19.82
17.64
15.07
12.59
9.44
17.64
17.68
61
7.03
Gross margin%
0.83
0.40
2.04
0.45
0.40
0.95
0.88
0.40
0.40
0.40
12.34
0.40
0.42
25
26.37
Operating margin%
21.43
22.51
21.70
20.85
19.38
16.61
14.17
15.52
13.55
11.29
10.16
14.17
18.00
83
3.17
Net margin%
11.92
9.03
7.03
8.28
7.95
6.14
8.89
8.78
9.47
10.91
27.97
8.89
8.84
11
6.520
P/E ratio (avg)x
22.28
23.02
23.67
25.49
29.12
33.71
32.48
34.85
37.16
41.18
11.28
34.85
30.80
10
22.24
EV/EBITx
30.07
29.40
30.44
33.12
34.07
37.68
34.10
31.68
30.50
30.57
6.752
31.68
31.13
92
22.51
FCF yield (avg)%
8.00
7.24
8.14
9.11
8.51
10.41
9.80
11.30
9.57
11.56
28.40
10.41
9.34
21
16.55
FCF margin%
16.71
19.64
20.78
20.38
23.20
21.61
20.11
17.28
19.74
19.27
19.25
19.74
19.92
29
0.361
FCF / Net incomex
1.016
0.988
1.081
1.204
1.358
1.590
1.577
1.840
1.782
1.991
0.251
1.782
1.468
42
5.16
ROIC%
27.78
26.64
29.53
28.90
27.69
27.35
26.18
27.35
25.95
25.76
29.59
26.18
27.35
40
7.79
Return on equity%
25.65
26.65
25.79
23.89
25.15
27.50
26.00
23.31
24.55
25.14
20.94
25.14
25.40
56
27.91
Return on assets%
10.36
8.21
8.44
7.37
5.12
4.10
4.38
6.57
5.10
5.53
3.28
5.10
6.05
11
0.51
EPS₹
0.75
0.91
0.92
1.11
1.09
1.11
1.20
1.25
1.28
1.37
0.56
4.73%
5.93%
—
10.31
EPS growth%
5.90
7.05
6.91
5.76
4.96
5.57
7.69
8.13
6.69
7.72
26.98
7.69
6.80
77
0.40
Bookvalue per sh₹
0.32
0.32
0.32
0.32
0.35
0.31
0.31
0.29
0.29
0.28
0.63
(4.45%)
(0.23%)
—
0.75
FCF per share₹
0.45
0.52
0.54
0.55
0.51
0.56
0.61
0.69
0.73
0.69
0.71
6.11%
5.94%
—
0.54
Dividend per sh₹
0.30
0.31
0.31
0.29
0.30
0.32
0.29
0.30
0.31
0.30
0.95
(0.12%)
(1.06%)
—
11.49
Div yield (avg)%
24.49
21.77
23.10
23.43
20.47
18.18
15.19
17.50
18.42
15.65
20.24
17.50
19.45
71
17.33
Payout ratio%
21.85
21.64
22.14
24.71
22.88
21.91
20.48
21.78
22.48
20.75
16.35
21.78
21.88
88
1.537
Shares (diluted)B
1.223
1.169
1.306
1.231
1.141
1.053
0.975
0.972
1.011
1.091
1.513
(0.90%)
(1.97%)
89
22.30
Buyback yield%
5.42
3.67
2.09
1.29
0.40
2.55
2.81
3.55
3.63
3.54
2.91
3.54
3.18
64
1.695
D/E ratiox
1.510
1.600
1.655
1.567
1.611
1.678
1.533
1.576
1.538
1.538
0.658
1.538
1.571
48
4.033
Enterprise value₹B
0.359
0.344
0.347
0.331
0.375
0.395
0.428
0.474
0.455
0.457
2.802
4.04%
1.41%
17
5.871
LT debt₹B
6.836
7.064
7.269
8.117
9.470
10.20
11.34
11.29
11.55
11.84
2.080
4.57%
7.05%
45
Revenue
₹4.756B
4.67%
1.00×
Cost of revenue
₹2.865B
4.76%
1.01×
Operating expenses
₹1.042B
4.69%
1.00×
Property and equipment
18.50%
Goodwill & intangibles
15.44%
Spread over hurdle
(8.93%)