4.598
Revenue₹B
12.26
12.37
12.61
12.92
13.14
13.37
13.56
13.62
14.07
14.20
4.842
1.56%
1.89%
62
2.26
Revenue growth%
21.12
19.77
19.43
22.14
24.96
24.83
26.51
29.26
30.93
31.69
19.31
29.26
24.90
68
27.41
Gross margin%
7.49
4.64
7.03
8.83
8.40
11.24
13.76
12.57
14.32
15.82
23.06
13.76
10.03
78
27.05
Operating margin%
12.99
10.46
8.36
8.17
7.08
8.87
10.56
8.55
7.52
6.14
18.45
8.55
8.45
61
15.12
Net margin%
0.40
2.18
0.44
0.40
0.40
0.40
1.36
3.59
5.47
7.62
9.32
3.59
0.90
77
17.93
P/E ratio (avg)x
8.523
7.613
7.323
7.062
7.778
7.566
8.180
7.663
7.902
7.746
19.08
7.746
7.704
91
28.66
EV/EBITx
26.65
24.20
24.42
26.10
27.87
28.43
27.29
25.21
26.17
22.09
20.98
26.17
26.13
69
16.79
FCF yield (avg)%
6.16
6.67
7.61
9.57
11.83
14.61
15.76
12.88
11.11
12.10
4.53
12.88
11.47
69
15.64
FCF margin%
9.76
8.23
5.74
5.89
3.76
2.78
2.28
2.22
1.61
3.22
19.67
2.28
3.49
20
0.755
FCF / Net incomex
1.228
1.303
1.302
1.186
1.195
1.092
1.009
0.877
0.916
0.927
1.150
0.927
1.139
14
21.42
ROIC%
0.40
1.29
0.40
2.60
5.38
8.08
5.62
3.61
5.97
5.49
21.46
5.62
4.50
36
25.53
Return on equity%
3.22
1.41
0.40
0.56
0.40
0.40
0.40
2.28
2.23
1.45
23.95
1.45
0.98
30
22.68
Return on assets%
7.82
9.10
6.42
7.58
8.02
5.16
7.32
9.56
12.28
11.95
19.06
9.56
7.92
69
24.02
EPS₹
27.12
30.57
28.68
27.92
31.79
34.99
33.14
36.56
36.93
39.96
26.35
4.68%
3.35%
—
25.09
EPS growth%
24.48
25.40
24.54
27.28
25.97
26.15
26.07
27.18
27.92
25.27
4.05
26.15
26.02
9
25.25
Bookvalue per sh₹
34.48
32.52
35.53
39.27
38.06
39.41
42.50
47.98
52.92
51.22
12.09
6.12%
4.57%
—
14.58
FCF per share₹
17.55
17.06
16.79
18.15
15.63
15.63
14.39
14.56
14.86
13.13
16.91
(3.43%)
(2.05%)
—
10.96
Dividend per sh₹
8.69
7.94
8.28
9.09
9.83
9.89
10.88
11.16
11.12
11.44
15.21
3.09%
2.79%
—
5.65
Div yield (avg)%
10.79
9.16
11.82
14.60
16.30
15.87
17.12
18.78
19.26
21.95
19.32
18.78
16.08
80
9.15
Payout ratio%
10.77
9.40
11.56
12.78
15.76
17.94
16.25
14.05
14.44
16.88
15.42
16.25
14.25
78
301.3
Shares (diluted)M
319.6
314.5
339.7
399.2
428.9
463.7
532.8
625.1
595.1
696.5
310.7
10.18%
7.93%
14
20.38
Buyback yield%
22.84
22.86
25.56
23.10
25.92
26.91
29.05
31.43
31.11
28.99
29.60
29.05
26.42
52
1.034
D/E ratiox
0.380
0.413
0.369
0.341
0.345
0.304
0.318
0.283
0.311
0.278
0.631
0.304
0.329
61
4.279
Enterprise value₹B
7.011
6.839
7.810
7.904
7.895
7.535
8.441
8.895
9.200
9.943
11.22
4.72%
4.37%
34
8.416
LT debt₹B
7.725
9.146
8.914
10.75
11.34
11.10
10.87
10.85
12.55
14.16
6.317
4.53%
6.91%
17
Revenue
₹14.20B
1.89%
1.00×
Cost of revenue
₹7.040B
1.90%
1.00×
Operating expenses
₹2.584B
1.35%
0.95×
Property and equipment
16.50%
Spread over hurdle
18.18%