3.795
Revenue₹B
3.267
3.470
3.755
4.106
4.343
4.545
4.782
5.091
5.459
5.787
4.184
5.91%
6.56%
87
12.92
Revenue growth%
17.94
15.37
16.16
15.57
14.95
16.92
15.41
12.50
15.35
12.44
28.72
15.35
15.39
19
20.51
Gross margin%
23.25
22.30
24.79
26.89
24.92
24.54
25.75
23.91
26.38
24.25
16.02
24.54
24.67
68
26.16
Operating margin%
5.17
6.18
8.30
6.48
9.43
11.05
10.56
10.15
9.12
7.16
11.46
10.15
8.71
40
5.83
Net margin%
14.97
17.95
18.96
16.36
17.46
17.24
18.95
18.65
20.06
19.88
4.02
18.95
18.30
50
31.72
P/E ratio (avg)x
31.74
34.77
38.24
35.80
35.15
37.94
32.79
31.06
31.36
28.76
21.47
31.36
33.78
94
35.73
EV/EBITx
31.55
36.91
43.64
51.68
58.69
65.57
72.43
84.19
82.32
94.29
18.62
82.32
62.13
35
20.00
FCF yield (avg)%
28.06
30.69
30.45
29.32
30.28
31.67
31.65
32.93
33.48
34.22
2.61
32.93
31.17
94
6.47
FCF margin%
15.26
18.04
20.85
22.13
23.25
21.55
20.81
22.57
20.43
20.08
5.30
20.81
20.83
52
1.553
FCF / Net incomex
0.422
0.422
0.389
0.355
0.344
0.293
0.301
0.268
0.272
0.284
0.509
0.284
0.322
76
16.31
ROIC%
15.28
18.10
19.86
18.19
16.33
18.85
20.78
22.66
25.10
23.98
18.57
22.66
19.36
95
7.22
Return on equity%
7.33
9.41
12.06
9.06
9.11
7.98
5.81
4.77
5.31
6.62
8.28
5.81
7.65
10
9.61
Return on assets%
21.77
18.84
15.95
13.83
13.12
15.30
12.54
12.69
15.46
14.23
20.99
14.23
14.76
93
84.28
EPS₹
45.85
47.43
40.33
43.00
36.72
34.82
34.85
36.55
35.53
36.70
89.10
(0.01%)
(1.63%)
—
2.71
EPS growth%
0.40
0.40
0.40
0.40
0.40
2.10
0.40
3.15
4.07
6.76
3.00
3.15
0.40
17
104.26
Bookvalue per sh₹
27.79
24.61
23.16
21.36
20.17
18.79
20.23
18.94
20.39
20.48
44.56
0.30%
(3.04%)
—
50.34
FCF per share₹
30.77
29.42
30.86
33.51
36.33
41.94
39.74
38.56
41.22
46.98
17.36
5.27%
5.84%
—
69.49
Dividend per sh₹
132.41
139.00
156.55
163.16
177.98
176.97
205.97
219.48
224.01
259.38
106.84
7.82%
7.22%
—
2.93
Div yield (avg)%
13.25
10.99
12.64
11.99
14.28
14.54
13.69
11.76
10.36
10.79
26.08
11.76
12.32
63
12.20
Payout ratio%
27.76
26.25
28.58
26.95
24.15
21.63
21.08
18.53
19.68
20.74
25.80
20.74
22.89
82
58.03
Shares (diluted)M
86.86
86.04
85.85
102.4
108.3
111.8
112.0
121.7
134.6
139.5
56.04
5.19%
5.06%
38
28.75
Buyback yield%
23.55
22.16
22.09
20.55
19.95
22.88
23.90
25.34
27.38
26.18
21.27
25.34
23.22
78
0.526
D/E ratiox
1.226
1.283
1.367
1.458
1.352
1.459
1.567
1.447
1.468
1.408
1.500
1.459
1.428
36
4.872
Enterprise value₹B
1.018
1.060
1.226
1.459
1.570
1.779
1.694
1.767
2.019
2.157
4.855
6.56%
8.10%
75
4.298
LT debt₹B
0.414
0.452
0.441
0.437
0.471
0.414
0.371
0.371
0.408
0.440
3.710
(1.34%)
(0.39%)
94
Revenue
₹5.787B
6.56%
1.00×
Cost of revenue
₹4.034B
6.51%
1.00×
Operating expenses
₹1.080B
7.09%
1.05×
Property and equipment
18.27%
Spread over hurdle
(7.52%)