1.587
Revenue₹B
1.919
2.053
2.189
2.303
2.409
2.469
2.611
2.760
2.911
3.059
1.657
4.89%
5.43%
28
13.91
Revenue growth%
30.06
29.75
26.79
28.10
28.84
28.57
29.31
30.02
30.04
31.42
18.52
30.02
29.53
8
23.66
Gross margin%
23.41
21.27
23.64
22.84
21.47
20.10
18.23
16.55
17.69
16.76
18.00
17.69
20.68
75
12.40
Operating margin%
12.76
12.40
12.79
10.97
11.38
11.37
13.94
12.17
10.29
13.02
23.72
12.17
12.28
89
27.97
Net margin%
16.71
17.06
14.93
17.27
17.66
16.44
18.13
15.35
14.24
15.81
29.11
15.81
16.58
80
12.69
P/E ratio (avg)x
38.30
38.41
37.84
42.58
43.22
46.28
48.07
44.23
41.49
38.35
14.30
44.23
42.03
24
6.453
EV/EBITx
41.46
43.57
42.37
42.85
49.31
52.68
60.51
59.63
67.87
73.28
31.67
60.51
50.99
23
12.59
FCF yield (avg)%
23.14
20.73
20.09
17.65
16.20
13.85
12.09
9.45
7.66
9.02
24.59
9.45
15.02
89
25.94
FCF margin%
26.79
24.72
23.20
24.68
23.76
23.50
23.33
20.68
19.68
21.81
9.43
21.81
23.42
23
0.684
FCF / Net incomex
1.960
1.883
2.147
2.253
2.151
2.214
2.506
2.703
2.727
2.922
1.080
2.703
2.233
21
11.07
ROIC%
8.49
9.09
9.28
7.17
9.10
9.31
7.13
7.15
5.80
7.33
22.20
7.15
7.91
63
7.97
Return on equity%
19.91
19.13
17.30
17.18
14.67
15.62
14.00
14.39
15.32
13.61
14.56
14.39
15.47
94
25.18
Return on assets%
14.76
17.41
20.36
18.17
17.37
17.83
16.73
19.41
18.54
19.39
7.09
18.54
18.00
59
47.93
EPS₹
61.47
71.83
85.40
100.62
119.32
141.10
142.45
164.05
175.29
174.46
51.37
7.89%
12.89%
—
23.03
EPS growth%
0.60
2.74
3.94
5.64
2.77
5.59
7.67
10.57
10.32
8.25
27.18
8.25
5.62
94
21.18
Bookvalue per sh₹
27.33
28.25
30.78
31.73
36.11
40.99
40.39
38.90
40.12
45.23
12.88
4.61%
6.07%
—
34.17
FCF per share₹
21.98
24.03
26.34
28.24
27.56
27.39
27.74
29.21
29.98
27.99
29.52
0.32%
3.27%
—
9.15
Dividend per sh₹
32.34
35.89
37.83
38.94
43.58
49.90
58.62
68.67
66.81
69.97
13.22
9.93%
9.98%
—
19.20
Div yield (avg)%
12.25
10.83
10.27
9.98
8.13
9.71
7.07
4.62
5.29
8.09
21.94
7.07
8.92
41
13.70
Payout ratio%
0.40
2.70
3.96
6.63
4.27
3.79
1.90
3.12
2.62
2.08
7.01
2.62
2.91
28
12.07
Shares (diluted)M
9.288
8.679
9.395
9.189
8.514
9.049
9.732
9.211
10.10
9.541
11.90
2.30%
0.25%
7
12.53
Buyback yield%
6.27
4.92
4.19
3.10
1.98
3.09
2.31
2.66
2.09
2.62
11.97
2.62
2.87
89
1.770
D/E ratiox
0.132
0.155
0.182
0.206
0.234
0.272
0.316
0.329
0.381
0.435
0.480
0.329
0.253
28
1.169
Enterprise value₹B
1.319
1.329
1.359
1.178
1.122
1.157
0.983
0.896
0.868
0.747
1.260
(7.80%)
(6.50%)
44
0.502
LT debt₹B
2.542
3.042
3.163
3.368
3.291
3.207
3.328
3.414
3.443
3.501
2.221
1.25%
3.15%
49
Revenue
₹3.059B
5.43%
1.00×
Cost of revenue
₹1.597B
5.50%
1.01×
Operating expenses
₹392.2M
4.73%
0.94×
Property and equipment
16.53%
Spread over hurdle
16.64%