6.929
Revenue₹B
15.54
16.73
17.47
18.60
19.84
20.55
22.15
22.98
24.69
26.45
7.503
5.92%
5.93%
7
8.26
Revenue growth%
8.42
8.17
7.27
8.32
8.41
9.46
10.93
10.44
8.17
10.29
9.69
10.29
8.42
88
5.68
Gross margin%
5.50
5.05
2.24
0.40
1.50
2.67
2.83
5.12
5.38
5.99
2.58
5.12
3.94
13
10.49
Operating margin%
26.33
29.10
29.12
31.54
34.07
36.50
35.19
33.38
34.02
36.44
11.52
35.19
33.70
82
15.08
Net margin%
4.18
5.70
4.56
5.81
4.06
5.26
5.85
8.41
8.41
7.37
28.26
7.37
5.76
91
29.74
P/E ratio (avg)x
12.73
11.33
11.11
10.56
10.64
11.02
11.99
13.00
11.21
9.712
10.19
11.21
11.16
86
20.02
EV/EBITx
18.08
18.56
20.19
20.59
19.26
19.81
20.63
22.82
22.45
22.15
32.99
22.15
20.39
17
18.62
FCF yield (avg)%
4.83
2.18
2.44
0.44
2.46
5.20
3.93
5.82
5.20
3.76
28.84
5.20
3.85
86
2.83
FCF margin%
6.82
7.14
7.85
10.59
12.42
10.32
9.79
11.17
12.93
13.64
8.63
11.17
10.46
71
0.198
FCF / Net incomex
0.673
0.646
0.656
0.700
0.720
0.696
0.756
0.794
0.851
0.849
0.824
0.794
0.710
75
9.36
ROIC%
11.04
9.33
10.22
11.65
13.37
12.18
12.96
11.65
10.78
11.20
7.34
11.65
11.42
53
5.55
Return on equity%
9.08
8.97
11.90
14.01
11.02
12.57
12.74
10.81
10.49
11.19
22.48
11.19
11.11
15
16.52
Return on assets%
18.04
16.20
14.17
13.41
14.51
12.22
14.67
12.61
12.86
10.86
22.94
12.61
13.79
71
47.16
EPS₹
47.22
46.27
47.63
50.20
49.30
45.81
42.87
43.29
40.27
39.02
50.28
(4.57%)
(1.67%)
—
14.98
EPS growth%
25.62
24.98
24.21
22.16
19.47
18.34
19.79
20.26
18.05
16.53
28.97
18.34
20.02
56
29.61
Bookvalue per sh₹
30.71
31.90
31.62
35.61
40.54
43.23
43.39
41.69
38.02
41.27
9.97
0.36%
3.22%
—
35.55
FCF per share₹
79.71
85.06
85.92
102.31
122.11
137.40
153.57
155.18
161.69
166.98
27.56
6.46%
8.98%
—
50.03
Dividend per sh₹
20.92
21.79
21.77
22.69
25.01
24.22
26.44
28.56
29.27
32.62
36.09
5.46%
4.68%
—
21.60
Div yield (avg)%
11.16
9.24
7.98
7.57
10.37
12.41
14.54
17.25
17.98
17.09
16.84
17.09
11.79
9
12.22
Payout ratio%
10.34
8.32
7.10
9.68
11.04
9.48
10.17
8.50
9.16
9.73
10.84
9.48
9.58
71
250.2
Shares (diluted)M
310.7
328.7
392.4
458.2
501.3
489.7
590.8
711.2
824.1
951.7
245.1
13.68%
13.45%
93
28.78
Buyback yield%
15.27
17.93
19.99
20.66
18.15
15.51
17.97
18.71
20.98
23.63
16.72
18.71
18.43
12
0.506
D/E ratiox
2.285
2.511
2.655
3.172
3.255
3.396
3.930
4.025
3.995
4.295
0.712
3.995
3.326
95
6.477
Enterprise value₹B
19.47
21.84
24.55
22.67
23.22
25.78
24.79
23.32
22.83
24.13
4.906
0.77%
1.25%
8
9.527
LT debt₹B
7.748
9.053
10.36
10.46
12.33
12.08
13.03
14.95
15.30
15.57
8.504
4.77%
9.04%
66
Revenue
₹26.45B
5.93%
1.00×
Cost of revenue
₹18.51B
5.93%
1.00×
Operating expenses
₹4.161B
5.31%
0.94×
Goodwill & intangibles
18.00%
Property and equipment
16.52%