2.038
Revenue₹B
5.583
5.973
6.240
6.505
6.831
7.090
7.354
7.508
7.773
7.949
2.206
3.08%
3.87%
21
9.40
Revenue growth%
13.14
11.69
11.55
13.57
15.89
18.54
19.58
18.65
16.68
18.63
24.67
18.63
16.29
14
17.56
Gross margin%
17.83
15.32
15.26
16.62
16.00
16.02
13.26
13.57
14.35
11.63
3.83
13.57
15.29
6
2.00
Operating margin%
21.98
20.68
21.39
21.48
20.67
22.32
24.85
23.38
22.53
23.05
2.76
23.05
22.15
31
3.80
Net margin%
22.40
25.40
27.36
25.03
23.59
23.43
23.26
21.51
22.41
24.07
12.51
23.26
23.51
92
17.05
P/E ratio (avg)x
21.00
23.36
26.64
27.46
31.35
35.26
39.94
45.50
49.52
59.05
11.16
45.50
33.31
29
14.38
EV/EBITx
20.95
23.91
22.45
23.95
24.69
23.08
24.98
27.42
27.47
26.83
14.99
26.83
24.32
25
13.72
FCF yield (avg)%
19.17
18.07
20.53
19.59
18.39
19.14
21.70
20.42
19.65
21.34
2.78
20.42
19.62
81
21.58
FCF margin%
9.18
12.11
12.77
11.17
9.92
11.39
9.75
7.80
10.06
8.71
8.82
9.75
9.99
7
1.206
FCF / Net incomex
0.764
0.851
0.836
0.913
0.882
0.856
1.014
1.081
1.062
1.094
1.068
1.062
0.897
45
15.85
ROIC%
20.73
21.02
20.49
23.03
25.98
28.04
29.42
31.96
29.36
31.29
28.30
29.42
27.01
19
4.32
Return on equity%
20.98
22.00
22.12
24.22
21.25
20.62
22.00
22.61
23.44
25.03
22.31
22.61
22.06
63
3.29
Return on assets%
4.02
1.87
0.40
1.53
3.87
1.31
0.40
3.38
1.09
2.24
27.42
1.31
1.70
10
29.06
EPS₹
12.48
12.34
13.12
12.06
10.96
10.51
10.88
11.82
10.50
11.11
30.63
0.27%
(1.77%)
—
16.53
EPS growth%
2.61
4.09
1.33
4.28
4.82
4.48
5.38
4.34
6.87
4.76
29.27
4.76
4.41
51
17.01
Bookvalue per sh₹
23.95
24.97
25.78
23.25
21.80
21.88
23.76
24.65
26.91
27.30
9.14
4.60%
1.82%
—
41.75
FCF per share₹
13.13
13.30
13.25
11.54
10.10
8.66
9.14
9.58
8.50
7.91
54.13
(4.78%)
(5.13%)
—
23.39
Dividend per sh₹
23.45
25.32
26.26
26.48
26.27
25.28
22.93
20.13
21.68
22.72
49.11
(2.86%)
(0.92%)
—
27.04
Div yield (avg)%
12.25
14.22
17.11
17.40
20.05
19.57
17.27
19.30
16.77
17.44
20.42
17.44
17.33
59
9.71
Payout ratio%
0.40
2.18
3.48
2.82
4.33
6.39
5.98
3.31
3.85
1.64
15.03
3.85
3.39
67
80.12
Shares (diluted)M
85.67
84.57
78.42
87.57
90.30
96.01
92.53
91.91
92.00
103.3
79.40
2.72%
2.17%
18
12.27
Buyback yield%
12.82
10.70
11.77
13.95
13.13
15.58
18.04
17.04
17.37
14.67
15.72
17.04
14.31
52
1.692
D/E ratiox
0.716
0.781
0.804
0.723
0.757
0.735
0.684
0.593
0.516
0.530
0.966
0.593
0.720
9
8.084
Enterprise value₹B
5.943
5.419
5.933
6.528
6.044
5.879
6.407
6.893
6.990
7.508
5.713
4.43%
3.13%
21
0.701
LT debt₹B
8.271
9.754
9.775
11.11
12.32
12.93
15.33
16.17
16.37
19.30
7.259
9.40%
9.68%
54
Revenue
₹7.949B
3.87%
1.00×
Cost of revenue
₹4.147B
3.80%
0.99×
Operating expenses
₹1.345B
3.92%
1.00×
Property and equipment
17.16%
Spread over hurdle
(2.86%)