1.381
Revenue₹B
2.501
2.551
2.633
2.672
2.709
2.797
2.843
2.949
3.112
3.300
1.478
4.02%
3.42%
26
24.04
Revenue growth%
21.32
22.56
21.31
19.92
17.54
18.05
18.05
19.71
19.25
18.20
5.15
18.20
19.48
59
27.89
Gross margin%
10.06
7.36
10.13
10.57
10.34
10.38
12.75
12.05
14.74
13.02
14.76
12.75
10.48
67
13.90
Operating margin%
16.20
17.46
17.76
14.81
14.36
13.38
12.17
12.08
10.46
10.29
28.39
12.08
13.87
92
12.14
Net margin%
30.09
27.34
26.18
24.49
24.44
26.35
26.88
27.74
26.91
27.88
24.83
26.91
26.89
69
34.79
P/E ratio (avg)x
41.01
47.01
52.58
60.58
58.71
61.00
66.15
71.22
76.40
78.39
20.66
71.22
60.79
64
25.50
EV/EBITx
9.242
10.35
11.94
11.40
13.18
12.72
12.24
11.55
12.78
14.98
24.72
12.72
12.09
33
14.67
FCF yield (avg)%
16.07
15.56
16.76
17.72
20.36
19.99
21.17
22.66
20.67
22.86
19.64
21.17
20.18
64
8.97
FCF margin%
22.32
21.77
19.96
18.80
18.26
19.64
20.02
19.13
21.50
21.46
24.60
20.02
19.99
16
1.781
FCF / Net incomex
0.311
0.322
0.377
0.356
0.390
0.388
0.413
0.438
0.445
0.474
0.439
0.438
0.389
9
3.94
ROIC%
5.87
4.68
5.04
2.34
0.55
0.40
2.82
2.92
0.93
0.40
23.87
0.93
2.58
94
20.08
Return on equity%
5.52
6.97
9.69
8.48
7.08
8.45
10.04
8.63
6.81
5.36
4.58
8.45
7.76
63
28.36
Return on assets%
8.80
7.45
5.16
3.33
5.10
7.49
9.79
10.75
12.68
12.82
13.10
10.75
8.14
29
10.11
EPS₹
12.44
15.08
16.29
17.74
21.44
24.87
29.08
32.57
32.19
34.50
10.47
9.98%
12.60%
—
26.25
EPS growth%
5.76
4.17
5.86
6.86
4.57
2.24
5.05
3.09
5.00
2.58
14.40
3.09
4.79
39
25.44
Bookvalue per sh₹
20.34
23.19
26.76
26.93
30.98
30.51
34.02
32.85
30.68
35.31
21.61
2.65%
5.77%
—
6.51
FCF per share₹
27.76
28.79
27.05
29.97
31.87
30.25
33.15
36.30
38.64
40.25
13.45
4.78%
3.99%
—
9.74
Dividend per sh₹
31.85
28.89
31.25
33.11
37.56
34.11
30.99
29.81
29.02
30.81
21.36
(3.88%)
(0.50%)
—
17.73
Div yield (avg)%
22.67
23.19
22.79
22.91
22.72
23.59
25.36
28.16
29.84
31.75
15.84
28.16
23.39
95
13.26
Payout ratio%
24.95
25.11
26.98
26.72
27.64
26.03
26.48
24.67
22.27
21.46
20.85
24.67
25.57
44
39.83
Shares (diluted)M
55.23
55.95
56.63
52.62
59.08
63.62
72.77
83.19
75.59
81.92
38.24
6.76%
4.52%
25
9.59
Buyback yield%
29.53
30.97
30.41
31.79
31.13
28.27
30.20
30.21
32.13
33.00
18.54
30.21
30.69
45
0.853
D/E ratiox
0.276
0.299
0.340
0.368
0.386
0.455
0.511
0.538
0.574
0.644
1.648
0.538
0.421
59
2.180
Enterprise value₹B
2.063
1.856
1.989
1.935
1.959
1.678
1.525
1.508
1.541
1.568
0.605
(4.35%)
(3.86%)
27
1,251
LT debt₹M
585.1
602.1
647.5
628.4
681.1
640.4
655.7
723.4
840.1
938.6
388.6
6.62%
4.54%
60
Revenue
₹3.300B
3.42%
1.00×
Cost of revenue
₹2.310B
3.42%
1.00×
Operating expenses
₹686.3M
3.51%
1.01×
Cash and investments
18.84%
Property and equipment
18.08%
Spread over hurdle
(7.77%)