0.721
Revenue₹B
1.377
1.460
1.566
1.686
1.828
1.979
2.084
2.257
2.362
2.514
0.741
6.58%
7.08%
34
29.98
Revenue growth%
20.83
21.16
21.37
19.39
20.46
22.17
19.95
18.68
17.81
18.02
6.50
18.68
20.20
12
20.03
Gross margin%
0.77
3.59
0.97
0.40
1.95
1.40
0.40
2.65
3.74
1.08
8.20
1.40
1.24
21
19.91
Operating margin%
21.71
24.38
25.45
28.08
26.93
26.21
23.72
22.96
25.26
25.68
28.27
25.26
25.35
32
15.73
Net margin%
25.89
27.83
28.93
30.62
31.45
33.95
31.59
34.52
33.23
32.61
16.30
33.23
31.52
69
23.26
P/E ratio (avg)x
23.86
25.71
28.86
27.77
32.03
35.87
37.19
39.89
43.50
42.90
9.219
39.89
33.95
77
36.68
EV/EBITx
6.431
6.569
6.168
5.660
5.430
5.489
5.011
5.006
5.107
5.236
31.74
5.107
5.460
72
12.01
FCF yield (avg)%
13.03
14.47
13.56
10.80
12.01
10.72
13.17
13.37
15.50
12.95
23.54
13.17
13.10
71
21.39
FCF margin%
3.76
1.69
0.42
1.94
0.40
0.40
0.40
1.58
0.40
2.85
22.45
0.40
1.00
92
0.931
FCF / Net incomex
1.455
1.492
1.511
1.622
1.701
1.899
1.715
1.736
1.575
1.518
0.330
1.715
1.598
14
5.64
ROIC%
22.27
22.52
24.77
25.59
27.02
29.92
31.70
31.61
33.53
31.54
16.04
31.61
28.47
56
21.45
Return on equity%
16.02
14.40
12.34
13.66
15.27
17.23
19.80
17.86
17.74
18.57
28.65
17.86
16.63
17
21.53
Return on assets%
11.42
11.73
14.06
14.23
14.64
13.22
15.92
15.36
13.28
14.02
21.98
14.02
14.04
8
7.35
EPS₹
24.10
27.13
26.32
27.59
29.78
32.25
33.75
33.88
35.85
39.79
7.78
5.97%
5.45%
—
18.76
EPS growth%
22.34
22.86
24.93
24.19
22.70
20.43
18.87
21.33
19.77
17.08
3.96
19.77
21.83
60
11.46
Bookvalue per sh₹
13.22
15.15
18.32
18.84
19.72
23.04
25.56
30.32
32.04
32.61
15.58
10.59%
10.69%
—
4.70
FCF per share₹
9.31
8.09
7.50
6.57
6.70
6.60
6.77
6.39
6.34
5.48
7.56
(3.94%)
(6.09%)
—
3.56
Dividend per sh₹
19.52
19.59
21.93
23.12
27.68
28.63
31.35
32.93
32.56
34.92
15.94
4.76%
7.20%
—
8.08
Div yield (avg)%
24.90
27.88
28.05
26.23
27.34
29.23
31.42
32.21
30.36
31.57
6.87
31.42
28.64
61
29.74
Payout ratio%
30.14
29.49
28.73
28.18
29.98
27.35
29.59
28.25
31.05
30.11
24.24
29.59
29.54
86
82.91
Shares (diluted)M
66.37
73.40
74.39
79.37
86.85
89.94
94.31
96.04
85.51
80.39
83.36
(1.53%)
0.63%
19
4.23
Buyback yield%
19.45
17.65
17.56
18.02
15.66
14.28
13.36
14.21
12.55
12.11
11.28
13.36
14.97
36
0.123
D/E ratiox
0.581
0.589
0.523
0.566
0.537
0.541
0.511
0.495
0.447
0.458
0.475
0.495
0.530
80
2.808
Enterprise value₹B
3.833
4.385
5.081
5.738
6.588
6.724
7.097
8.370
9.952
10.62
0.975
10.02%
11.98%
80
2.227
LT debt₹B
0.449
0.408
0.381
0.403
0.385
0.420
0.412
0.463
0.448
0.425
3.248
2.02%
(0.34%)
14
Revenue
₹2.514B
7.08%
1.00×
Cost of revenue
₹1.760B
7.08%
1.00×
Operating expenses
₹473.8M
6.87%
0.98×
Goodwill & intangibles
21.28%
Property and equipment
18.02%
Spread over hurdle
(10.73%)