5.765
Revenue₹B
83.41
85.07
86.86
91.94
94.58
99.85
104.9
109.3
113.3
117.6
6.063
4.45%
3.65%
25
10.73
Revenue growth%
9.33
11.86
14.11
13.96
13.40
15.46
18.12
20.61
22.10
22.17
6.86
20.61
14.79
24
9.15
Gross margin%
20.89
21.23
19.54
21.08
22.06
21.48
23.95
24.45
24.95
26.48
3.41
24.45
21.77
10
20.66
Operating margin%
11.26
9.82
9.33
8.37
11.21
11.83
10.53
11.67
11.98
10.82
12.66
11.67
11.02
47
10.10
Net margin%
1.62
1.41
0.40
0.40
0.40
0.91
0.40
1.91
2.85
1.75
14.97
1.75
1.16
49
6.059
P/E ratio (avg)x
41.37
42.19
48.79
51.32
52.49
51.45
55.15
51.75
55.72
53.36
7.787
53.36
51.60
43
16.19
EV/EBITx
31.05
34.27
36.06
35.50
32.10
29.30
32.59
35.95
35.95
31.68
32.80
32.59
33.43
42
21.01
FCF yield (avg)%
6.63
8.73
9.26
11.76
9.41
7.87
8.14
7.03
7.39
6.42
6.80
7.39
8.00
84
17.52
FCF margin%
30.79
31.63
30.48
31.12
28.60
28.77
29.46
29.04
27.11
25.30
3.20
28.77
29.25
51
0.258
FCF / Net incomex
1.147
1.033
0.969
0.858
0.847
0.805
0.742
0.701
0.778
0.788
1.317
0.778
0.826
33
19.09
ROIC%
28.28
30.49
28.71
31.31
29.56
27.28
25.85
24.24
26.32
24.96
8.81
25.85
27.78
77
13.07
Return on equity%
2.17
0.70
0.40
1.90
0.40
2.71
2.14
1.17
1.14
1.70
15.99
1.70
1.44
48
18.98
Return on assets%
4.54
1.92
3.00
5.93
2.97
4.92
5.33
7.96
5.00
4.79
9.24
5.00
4.86
29
21.92
EPS₹
55.41
56.27
54.94
55.00
58.19
52.57
53.37
55.46
50.58
48.80
23.15
(3.46%)
(1.36%)
—
13.11
EPS growth%
13.04
10.24
7.55
7.03
5.53
5.69
7.26
4.47
1.59
0.40
25.30
4.47
6.36
23
76.47
Bookvalue per sh₹
48.94
48.09
49.43
56.84
56.70
59.40
64.36
72.51
79.88
86.95
94.91
8.93%
6.08%
—
34.12
FCF per share₹
42.71
40.67
40.93
45.70
50.01
55.86
51.70
49.33
50.76
50.82
49.89
0.32%
1.52%
—
85.59
Dividend per sh₹
42.86
49.40
50.57
47.70
47.86
50.05
47.73
50.68
51.65
58.52
68.71
4.10%
3.87%
—
13.85
Div yield (avg)%
1.43
0.40
1.70
1.37
1.20
0.40
0.40
2.79
0.71
0.40
19.09
0.40
0.95
44
29.99
Payout ratio%
16.70
14.00
14.83
16.02
16.09
17.10
18.62
17.58
15.79
16.83
16.00
17.10
16.39
16
191.0
Shares (diluted)M
247.0
253.2
276.8
277.7
323.6
336.8
394.9
391.5
394.2
420.6
194.4
5.38%
5.78%
63
11.85
Buyback yield%
27.60
30.14
31.82
33.84
36.68
33.78
34.92
33.48
31.85
31.81
4.08
33.48
32.66
46
0.437
D/E ratiox
2.034
2.304
2.308
2.413
2.753
2.654
2.556
2.719
2.893
2.948
1.657
2.719
2.605
36
42.71
Enterprise value₹B
52.18
56.26
57.11
61.01
64.17
59.55
68.17
66.44
63.85
64.60
21.60
0.13%
3.44%
17
10.53
LT debt₹B
28.81
28.13
33.83
33.08
38.25
41.97
42.15
40.97
45.28
50.44
42.68
5.69%
5.93%
60
Revenue
₹117.6B
3.65%
1.00×
Cost of revenue
₹82.32B
3.66%
1.00×
Operating expenses
₹16.00B
3.19%
0.96×
Cash and investments
20.41%
Property and equipment
16.93%
Spread over hurdle
(2.42%)