2.091
Revenue₹B
4.483
4.806
5.342
5.865
6.490
7.166
7.968
8.703
9.396
10.20
2.329
9.46%
9.70%
52
27.66
Revenue growth%
15.08
13.62
10.71
8.86
7.43
6.39
5.80
7.18
5.62
3.70
9.24
5.80
7.30
63
12.65
Gross margin%
2.92
1.10
2.87
3.74
1.30
2.58
1.10
0.40
0.40
1.33
22.20
1.10
1.31
41
23.01
Operating margin%
6.04
8.96
7.48
10.38
12.48
12.65
11.38
10.36
13.03
13.97
9.07
12.65
10.88
27
16.31
Net margin%
10.14
11.12
11.21
8.23
8.75
11.66
13.03
10.71
13.56
11.04
23.09
11.66
11.08
49
37.45
P/E ratio (avg)x
14.21
17.13
16.86
16.34
16.86
17.11
16.58
19.37
22.58
22.33
34.79
19.37
16.99
77
7.147
EV/EBITx
16.46
16.07
15.88
18.32
18.04
18.65
20.25
19.83
18.35
20.29
10.23
19.83
18.34
86
2.97
FCF yield (avg)%
21.61
22.22
19.91
17.72
18.49
17.56
18.39
16.77
19.63
22.28
14.96
18.39
19.06
62
28.30
FCF margin%
0.40
1.24
0.40
0.40
1.58
0.40
2.82
4.37
4.13
1.21
5.40
2.82
1.22
40
0.172
FCF / Net incomex
0.756
0.748
0.804
0.857
0.795
0.771
0.850
0.787
0.716
0.671
1.702
0.771
0.779
64
18.22
ROIC%
12.17
14.78
15.44
13.27
13.71
13.33
14.38
13.72
13.81
16.26
22.01
13.81
13.76
77
26.81
Return on equity%
20.44
22.02
24.59
26.30
27.77
29.54
28.96
31.03
32.05
30.27
14.14
30.27
28.36
57
3.27
Return on assets%
8.15
9.71
12.15
13.11
10.40
11.65
12.35
12.23
11.46
13.80
16.43
12.23
11.90
76
1.78
EPS₹
2.50
2.41
2.64
2.98
3.33
3.36
3.13
3.33
3.68
4.10
1.97
4.27%
4.55%
—
15.94
EPS growth%
18.86
17.60
17.50
15.16
12.76
10.69
8.65
7.37
9.57
8.07
27.94
8.65
11.73
63
0.50
Bookvalue per sh₹
1.62
1.64
1.74
1.87
2.10
2.10
2.18
2.26
2.43
2.56
0.69
3.97%
4.86%
—
1.44
FCF per share₹
1.00
1.00
1.06
1.02
1.14
1.28
1.16
1.18
1.28
1.33
0.90
3.06%
1.93%
—
0.81
Dividend per sh₹
1.44
1.42
1.52
1.53
1.70
1.60
1.71
1.84
1.77
2.03
2.58
3.64%
4.79%
—
28.37
Div yield (avg)%
19.12
17.07
17.33
14.39
11.40
14.11
11.78
13.43
13.25
15.56
27.97
13.43
14.25
62
29.10
Payout ratio%
20.84
20.94
19.00
18.33
15.36
14.43
12.18
9.34
10.15
10.18
9.89
10.18
14.90
16
2.396
Shares (diluted)B
2.837
2.727
2.811
3.060
3.335
3.282
3.675
3.665
3.432
3.161
2.424
(1.07%)
2.05%
82
7.95
Buyback yield%
27.81
28.78
29.30
32.21
31.17
33.04
34.10
32.74
31.93
31.02
19.03
32.74
31.55
57
1.595
D/E ratiox
2.430
2.269
2.469
2.770
3.055
3.029
3.092
3.223
3.469
3.614
1.692
3.223
3.042
47
4.749
Enterprise value₹B
1.692
1.804
2.034
2.272
2.455
2.634
2.971
3.193
3.391
3.783
7.052
9.03%
10.11%
89
1.653
LT debt₹B
7.478
8.418
8.763
9.051
9.845
9.227
9.805
10.49
9.814
10.80
6.914
1.86%
3.73%
33
Revenue
₹10.20B
9.70%
1.00×
Cost of revenue
₹7.140B
9.80%
1.01×
Operating expenses
₹1.083B
9.45%
0.98×
Property and equipment
18.85%
Goodwill & intangibles
15.57%
Return on capital
107.53%
Spread over hurdle
94.41%