5.885
Revenue₹B
6.397
6.894
7.309
7.955
8.616
9.230
10.01
10.80
11.57
12.30
6.380
7.38%
7.43%
63
26.87
Revenue growth%
12.73
10.29
8.66
11.43
8.96
11.39
12.14
14.78
17.63
16.70
18.16
14.78
11.79
78
5.76
Gross margin%
4.09
1.43
0.99
3.11
3.25
3.34
5.67
3.44
1.42
3.96
29.76
3.44
3.30
41
22.06
Operating margin%
19.53
22.08
20.25
19.82
19.89
17.68
14.79
17.28
15.54
17.18
17.91
17.18
18.60
93
7.10
Net margin%
21.78
19.55
20.70
17.76
17.35
16.99
19.78
21.29
22.92
21.91
10.49
21.29
20.24
92
18.98
P/E ratio (avg)x
22.92
25.85
26.80
28.55
29.64
30.56
29.15
32.05
37.94
44.82
27.47
32.05
29.39
10
13.54
EV/EBITx
24.27
27.68
29.39
33.41
37.54
36.79
34.22
34.37
32.80
32.38
21.75
34.22
33.11
67
4.01
FCF yield (avg)%
4.33
2.76
4.86
6.09
4.93
4.07
6.88
6.56
8.37
6.39
10.35
6.56
5.51
87
16.96
FCF margin%
30.30
30.43
30.59
31.47
28.81
26.53
25.17
24.37
26.60
27.38
7.94
26.53
28.09
86
1.297
FCF / Net incomex
0.951
1.057
1.203
1.241
1.308
1.487
1.699
1.898
2.084
2.009
1.057
1.898
1.397
30
18.32
ROIC%
11.87
10.68
13.36
14.04
12.78
14.46
15.49
13.43
12.61
10.08
29.86
13.43
13.07
90
6.70
Return on equity%
1.30
0.85
0.40
0.40
0.99
0.40
0.40
0.70
0.40
2.52
9.46
0.40
0.55
11
24.31
Return on assets%
8.93
6.39
8.14
5.59
5.10
7.91
8.58
9.70
10.31
12.38
24.25
9.70
8.36
50
13.77
EPS₹
4.71
4.80
5.22
5.96
6.70
6.78
6.54
7.03
6.91
6.97
14.63
0.80%
4.87%
—
29.83
EPS growth%
23.79
24.82
22.31
22.00
19.31
19.89
20.57
21.69
22.79
25.50
13.91
21.69
22.15
94
2.60
Bookvalue per sh₹
21.57
20.57
21.31
22.29
25.51
25.22
27.72
32.64
35.80
35.78
10.47
7.00%
6.81%
—
16.13
FCF per share₹
15.58
17.24
17.43
18.91
19.54
22.00
22.65
25.07
28.59
27.16
9.39
6.80%
4.91%
—
11.12
Dividend per sh₹
16.55
15.86
14.50
14.35
16.29
15.66
14.52
16.61
18.38
20.36
14.47
4.56%
3.04%
—
2.14
Div yield (avg)%
11.38
11.34
9.89
7.25
6.87
3.89
5.89
8.60
10.29
13.09
22.48
8.60
9.24
28
10.48
Payout ratio%
13.68
15.16
17.03
19.79
19.47
22.40
21.52
19.04
17.74
19.31
6.20
19.31
19.18
37
248.7
Shares (diluted)M
170.6
156.0
134.1
123.2
131.9
131.5
112.3
109.7
109.8
101.8
240.5
(5.06%)
(5.45%)
78
18.12
Buyback yield%
17.38
16.86
18.01
16.26
14.43
14.00
16.04
14.00
11.96
10.49
17.07
14.00
15.23
62
0.135
D/E ratiox
0.268
0.238
0.238
0.230
0.256
0.275
0.274
0.288
0.270
0.244
0.649
0.274
0.262
81
2.672
Enterprise value₹B
11.53
12.34
12.09
12.49
11.97
13.80
14.25
16.27
17.05
17.11
3.451
7.40%
5.58%
67
4.675
LT debt₹B
7.464
8.406
8.782
8.518
8.315
8.184
8.966
8.000
7.614
7.847
1.033
(1.15%)
(0.45%)
50
Revenue
₹12.30B
7.43%
1.00×
Cost of revenue
₹6.782B
7.65%
1.02×
Operating expenses
₹1.971B
7.49%
1.01×
Property and equipment
19.12%
Goodwill & intangibles
18.00%
Spread over hurdle
(0.23%)