15.35
Revenue₹B
67.22
71.19
77.45
80.97
85.68
89.62
93.85
98.29
106.7
113.6
16.27
5.80%
6.27%
40
25.71
Revenue growth%
27.26
30.19
28.97
29.78
27.84
27.29
29.97
27.23
25.85
26.47
27.28
27.23
27.56
41
11.43
Gross margin%
26.74
27.66
25.94
23.10
24.13
21.69
20.46
18.40
16.69
17.90
11.30
18.40
22.40
79
4.00
Operating margin%
19.55
18.56
21.30
20.88
18.49
20.62
21.02
21.09
20.02
21.17
2.03
21.02
20.75
56
21.26
Net margin%
19.66
20.72
20.57
19.96
20.55
21.21
23.07
23.08
23.64
25.26
13.72
23.08
20.96
27
7.238
P/E ratio (avg)x
29.28
30.57
33.50
38.60
36.76
35.83
40.56
44.31
45.14
49.64
20.30
44.31
37.68
58
36.21
EV/EBITx
47.35
48.62
47.84
47.60
55.31
53.75
62.48
66.45
70.55
82.43
11.38
66.45
54.53
39
28.53
FCF yield (avg)%
22.23
24.86
26.25
25.31
23.47
26.44
27.77
29.90
30.85
33.19
17.26
29.90
26.35
77
28.55
FCF margin%
21.62
22.75
24.44
24.41
21.62
22.75
24.69
22.44
24.93
27.92
11.03
24.69
23.58
51
1.338
FCF / Net incomex
3.200
3.033
3.035
3.280
3.480
3.606
4.041
4.708
4.625
5.115
1.418
4.625
3.543
31
18.16
ROIC%
17.53
19.58
17.67
18.24
18.22
17.50
15.99
15.00
12.37
10.50
19.73
15.00
17.52
67
16.24
Return on equity%
7.60
8.91
8.54
9.82
11.22
11.20
14.09
14.87
17.58
17.33
12.19
14.87
11.21
27
24.19
Return on assets%
19.57
22.50
23.20
25.95
27.10
26.91
29.02
28.33
31.10
32.16
20.92
29.02
27.01
71
6.67
EPS₹
2.36
2.18
2.33
2.62
2.44
2.34
2.50
2.75
3.00
2.89
6.80
3.46%
3.27%
—
7.87
EPS growth%
36.21
33.43
30.68
33.04
31.62
31.04
33.40
33.46
33.40
34.23
5.90
33.40
33.40
13
3.65
Bookvalue per sh₹
4.50
4.65
5.57
6.04
6.83
6.60
7.67
7.44
8.02
9.43
5.42
6.66%
8.26%
—
4.29
FCF per share₹
6.07
6.38
6.86
6.49
6.12
5.94
5.46
5.75
5.80
6.15
10.09
0.12%
1.13%
—
8.09
Dividend per sh₹
1.83
1.79
1.83
1.63
1.54
1.47
1.30
1.15
1.08
1.13
2.33
(5.95%)
(4.28%)
—
17.72
Div yield (avg)%
31.57
29.19
28.16
31.02
30.70
30.59
29.63
30.36
29.31
29.50
16.46
29.63
29.99
76
26.23
Payout ratio%
29.13
29.02
29.40
31.13
29.56
28.44
30.08
28.01
30.62
31.19
21.35
30.08
29.48
45
3.484
Shares (diluted)B
3.214
3.399
3.783
4.342
4.168
3.897
3.609
3.464
3.932
3.745
3.353
(2.12%)
2.65%
14
2.54
Buyback yield%
12.16
14.92
15.83
17.51
19.99
19.21
20.44
19.67
21.49
20.70
6.02
20.44
19.44
27
1.219
D/E ratiox
1.359
1.493
1.444
1.590
1.657
1.932
2.097
2.319
2.652
2.892
1.381
2.319
1.794
48
30.50
Enterprise value₹B
177.6
189.0
221.0
255.7
289.3
314.4
370.9
375.1
435.1
449.8
75.63
9.23%
11.72%
56
28.67
LT debt₹B
44.40
43.47
41.62
46.86
48.75
56.50
64.54
73.30
72.06
75.37
16.01
9.11%
5.16%
64
Revenue
₹113.6B
6.27%
1.00×
Cost of revenue
₹75.11B
6.03%
0.98×
Operating expenses
₹24.11B
6.93%
1.06×
Property and equipment
17.98%
Spread over hurdle
(3.78%)