8.028
Revenue₹B
16.33
17.44
18.49
19.64
20.69
21.89
23.46
24.96
27.09
29.71
8.265
7.50%
6.87%
16
12.88
Revenue growth%
14.84
15.27
13.30
14.77
12.44
10.09
11.89
11.48
8.54
8.21
10.03
10.09
12.17
55
4.36
Gross margin%
3.86
2.85
5.07
5.60
6.04
4.28
6.35
8.89
10.31
10.91
29.96
8.89
5.82
46
22.43
Operating margin%
19.56
20.78
22.54
20.00
17.17
15.19
13.67
11.21
10.18
7.66
25.40
11.21
16.18
34
29.79
Net margin%
16.64
18.44
17.54
20.29
22.49
24.76
26.79
29.22
27.74
30.40
12.56
27.74
23.62
53
21.21
P/E ratio (avg)x
19.22
20.35
20.06
21.77
21.74
22.55
26.31
28.02
31.95
38.35
10.82
28.02
22.16
13
14.54
EV/EBITx
33.58
32.78
32.35
31.57
31.19
30.96
31.86
31.77
30.05
34.02
32.25
31.77
31.81
17
8.86
FCF yield (avg)%
22.38
20.96
19.96
18.32
18.40
20.26
20.87
20.39
18.09
16.47
11.57
20.26
20.11
12
25.45
FCF margin%
21.89
21.93
20.58
21.33
24.14
24.08
26.60
27.97
27.27
27.22
6.87
27.22
24.11
20
0.898
FCF / Net incomex
1.587
1.615
1.545
1.691
1.584
1.518
1.438
1.262
1.236
1.268
1.490
1.268
1.531
67
10.77
ROIC%
7.78
6.55
6.06
8.07
7.24
10.01
11.30
9.14
11.78
9.72
19.21
10.01
8.60
16
22.55
Return on equity%
19.69
21.34
24.30
23.58
22.93
20.56
19.55
19.83
18.15
18.10
11.76
19.55
20.19
13
7.21
Return on assets%
26.72
29.27
31.26
33.89
35.41
35.31
35.91
33.10
30.24
28.01
27.76
33.10
32.18
50
7.47
EPS₹
37.01
42.41
49.00
52.93
59.50
68.51
74.34
75.73
84.65
83.66
8.24
7.05%
8.39%
—
2.75
EPS growth%
30.72
32.51
31.15
30.77
28.47
28.95
29.90
29.47
27.11
28.69
26.77
28.95
29.69
17
24.37
Bookvalue per sh₹
32.78
34.96
38.50
37.08
40.39
42.49
41.00
41.81
45.89
52.16
30.41
5.25%
5.60%
—
15.15
FCF per share₹
24.09
22.74
26.50
26.34
30.90
34.02
35.73
42.09
43.52
42.75
27.30
6.70%
6.82%
—
25.41
Dividend per sh₹
20.64
23.02
22.88
22.67
23.08
22.54
24.45
24.73
27.33
30.34
31.69
5.62%
3.91%
—
20.01
Div yield (avg)%
18.82
16.34
17.66
17.98
20.69
19.95
21.51
19.54
18.88
19.82
27.81
19.82
19.21
52
22.56
Payout ratio%
0.40
0.40
0.40
0.40
0.40
2.00
4.89
7.32
8.16
10.55
20.40
7.32
1.20
67
714.9
Shares (diluted)M
650.9
639.0
660.6
628.1
571.5
517.3
473.3
481.2
513.0
468.9
728.9
(3.88%)
(2.43%)
13
16.26
Buyback yield%
21.85
23.01
20.86
22.51
23.26
22.73
23.90
26.14
24.34
22.33
4.69
23.90
22.87
51
0.924
D/E ratiox
1.467
1.338
1.436
1.482
1.301
1.136
0.997
0.866
0.760
0.796
1.767
0.866
1.218
16
13.56
Enterprise value₹B
4.407
4.646
5.057
5.588
6.215
7.114
7.490
8.770
9.194
9.653
8.445
9.21%
9.38%
9
4.309
LT debt₹B
40.57
39.51
43.40
49.07
50.85
59.26
56.59
59.74
60.78
62.24
7.047
4.12%
5.66%
62
Revenue
₹29.71B
6.87%
1.00×
Cost of revenue
₹15.57B
7.29%
1.04×
Operating expenses
₹4.290B
6.13%
0.93×
Goodwill & intangibles
17.95%
Property and equipment
15.37%
Spread over hurdle
(4.38%)