2.939
Revenue₹B
1.180
1.279
1.413
1.538
1.691
1.814
1.989
2.152
2.310
2.496
3.226
8.10%
8.88%
55
5.14
Revenue growth%
20.43
22.77
25.53
24.34
26.46
24.15
22.98
24.86
22.97
23.72
5.50
23.72
23.94
53
3.30
Gross margin%
29.66
29.45
30.43
27.97
30.25
28.25
25.68
26.41
29.25
31.32
28.28
28.25
29.35
52
4.61
Operating margin%
21.90
19.12
18.33
16.57
16.09
18.64
19.54
20.24
22.96
21.70
24.91
20.24
19.33
26
5.38
Net margin%
20.46
23.38
21.49
20.34
17.72
18.99
16.48
17.83
20.06
19.12
18.61
18.99
19.59
70
6.308
P/E ratio (avg)x
31.48
35.61
39.09
41.75
43.74
44.41
46.95
45.80
49.38
46.30
28.90
46.30
44.08
9
30.25
EV/EBITx
24.56
26.42
25.90
26.70
28.46
26.83
26.80
28.55
31.61
34.46
21.42
28.55
26.82
33
25.70
FCF yield (avg)%
12.37
11.45
8.60
6.18
8.63
8.19
7.84
5.91
3.77
5.35
8.74
5.91
8.01
76
20.69
FCF margin%
1.10
3.49
5.01
3.29
0.95
0.40
3.31
4.13
1.92
0.40
12.09
1.92
2.60
47
0.394
FCF / Net incomex
0.560
0.570
0.659
0.676
0.697
0.787
0.824
0.832
0.885
0.859
0.727
0.832
0.742
53
18.51
ROIC%
12.05
10.19
11.96
14.95
17.85
17.84
19.11
17.46
16.83
13.83
3.89
17.46
15.89
41
9.60
Return on equity%
32.11
31.91
34.02
34.49
32.66
32.93
31.90
33.74
31.95
33.67
25.89
32.93
32.80
38
8.05
Return on assets%
20.09
19.59
22.14
20.87
21.62
19.86
19.16
20.85
20.47
18.04
13.80
19.86
20.28
41
46.47
EPS₹
174.96
168.61
170.83
171.26
185.86
193.57
185.35
199.92
204.61
200.23
48.90
1.50%
2.55%
—
9.38
EPS growth%
19.70
18.98
18.05
19.22
16.43
18.50
20.89
23.41
24.94
26.47
5.45
23.41
19.46
33
29.84
Bookvalue per sh₹
153.99
181.76
199.50
200.58
208.12
222.35
236.57
240.25
283.53
280.21
55.40
6.13%
7.46%
—
170.19
FCF per share₹
192.81
203.93
199.83
214.99
225.70
231.75
243.83
236.22
212.93
202.34
71.00
(2.16%)
0.42%
—
161.30
Dividend per sh₹
30.35
33.18
31.60
33.00
34.21
31.65
29.72
32.74
31.72
33.96
28.18
(0.14%)
1.15%
—
3.14
Div yield (avg)%
14.95
14.29
11.88
11.27
10.05
8.19
9.98
11.12
13.21
10.59
6.72
10.59
11.19
77
16.08
Payout ratio%
26.13
24.73
22.52
21.22
20.09
20.46
20.22
20.70
20.26
22.18
26.01
20.46
20.96
84
18.10
Shares (diluted)M
23.56
22.15
20.85
19.37
20.81
19.20
19.69
18.72
21.52
21.98
17.89
1.10%
(0.99%)
83
3.43
Buyback yield%
25.66
26.04
25.21
25.80
28.27
27.49
27.84
26.98
24.65
25.81
11.41
26.98
25.92
52
0.796
D/E ratiox
0.384
0.360
0.310
0.334
0.283
0.260
0.257
0.264
0.276
0.244
1.088
0.260
0.279
66
2.519
Enterprise value₹B
1.853
2.044
2.333
2.530
2.544
2.794
2.985
2.975
2.837
3.315
2.834
5.44%
6.90%
69
1.502
LT debt₹B
1.760
1.790
1.817
1.728
1.783
1.619
1.766
1.898
1.975
2.089
0.193
3.22%
0.66%
8
Revenue
₹2.496B
8.88%
1.00×
Cost of revenue
₹1.747B
8.88%
1.00×
Operating expenses
₹502.0M
8.58%
0.97×
Property and equipment
21.48%
Cash and investments
17.47%
Spread over hurdle
(6.65%)