1.822
Revenue₹B
1.574
1.687
1.819
1.959
2.076
2.189
2.272
2.368
2.482
1.945
2.206
4.85%
5.92%
58
13.73
Revenue growth%
19.52
18.63
20.70
19.51
17.66
17.28
17.64
16.76
16.98
19.92
29.36
17.28
17.82
11
8.22
Gross margin%
13.27
15.48
14.77
14.82
14.66
14.49
14.89
14.99
16.90
21.36
26.15
14.89
14.79
43
6.70
Operating margin%
12.51
13.68
15.09
15.44
13.16
14.47
15.48
15.34
17.24
6.21
10.98
15.34
14.78
53
24.64
Net margin%
31.79
30.43
29.81
31.32
32.04
33.21
33.25
32.67
35.30
14.17
21.72
33.21
31.92
81
6.316
P/E ratio (avg)x
21.77
24.60
28.65
28.43
29.33
33.70
36.13
40.09
39.25
6.800
26.12
36.13
28.99
26
15.11
EV/EBITx
19.70
21.11
22.82
24.71
23.67
25.06
26.98
27.98
27.75
11.04
36.02
26.98
24.19
76
17.19
FCF yield (avg)%
20.05
19.24
18.73
20.21
21.04
21.04
18.21
18.42
16.51
3.64
5.22
18.42
19.28
77
22.48
FCF margin%
22.54
21.13
20.73
18.09
16.97
14.12
11.32
8.53
7.30
13.11
2.82
11.32
17.53
24
0.178
FCF / Net incomex
1.872
1.843
2.036
2.204
1.932
2.048
2.078
1.888
1.736
0.285
0.422
1.932
1.942
21
26.29
ROIC%
4.95
3.02
4.94
3.67
6.52
7.39
6.42
4.83
7.44
20.02
20.40
6.52
5.69
86
19.93
Return on equity%
12.26
11.58
13.85
11.11
12.34
14.53
14.30
16.59
15.09
22.93
25.76
14.53
14.08
23
24.29
Return on assets%
18.97
20.79
20.92
18.53
17.96
18.55
20.37
23.02
21.10
17.24
20.15
20.37
19.67
53
5.72
EPS₹
9.91
10.85
10.42
11.95
11.64
11.24
10.66
12.33
14.09
6.40
6.53
3.34%
5.16%
—
5.31
EPS growth%
3.73
3.62
4.16
6.63
6.52
3.57
0.82
0.80
2.04
10.43
2.16
2.04
3.59
79
1.77
Bookvalue per sh₹
3.12
3.42
3.64
3.64
3.76
4.20
4.49
4.48
4.50
6.83
2.66
4.33%
4.89%
—
4.26
FCF per share₹
9.39
9.87
9.67
8.90
9.17
9.03
9.50
10.58
9.91
7.37
9.77
2.17%
0.26%
—
2.53
Dividend per sh₹
20.63
24.72
25.67
27.18
28.58
34.32
34.48
35.53
34.81
2.92
5.19
5.08%
6.48%
—
8.39
Div yield (avg)%
29.97
31.48
30.15
31.31
31.81
30.70
29.72
26.78
23.83
20.83
4.11
29.72
30.06
24
25.24
Payout ratio%
20.51
21.34
21.25
18.38
20.46
19.09
17.52
18.45
17.86
11.62
4.15
18.45
19.78
84
63.04
Shares (diluted)M
82.20
77.30
75.61
85.36
98.88
98.72
112.1
114.6
123.6
62.89
63.20
7.69%
4.05%
44
5.18
Buyback yield%
0.40
2.30
0.54
0.40
0.40
0.40
1.22
0.40
0.40
4.78
26.22
0.40
0.40
85
1.095
D/E ratiox
0.327
0.330
0.310
0.325
0.304
0.311
0.284
0.302
0.304
1.793
1.769
0.304
0.307
53
1.370
Enterprise value₹B
0.655
0.725
0.776
0.743
0.762
0.783
0.825
0.790
0.869
0.417
1.053
3.19%
3.23%
39
1,823
LT debt₹M
606.9
628.4
595.8
555.1
568.2
528.8
522.9
463.3
462.5
307.0
743.6
(3.59%)
(2.07%)
70
Revenue
₹2.482B
5.92%
1.00×
Cost of revenue
₹1.458B
6.03%
1.01×
Operating expenses
₹362.8M
5.77%
0.99×
Property and equipment
17.12%
Spread over hurdle
(7.83%)