0.474
Revenue₹B
0.755
0.828
0.904
0.978
1.058
1.147
1.233
1.361
1.454
1.588
0.488
8.46%
8.74%
84
13.69
Revenue growth%
12.43
13.02
14.46
14.84
15.97
14.22
11.78
12.58
15.18
13.58
11.53
13.58
13.90
30
28.92
Gross margin%
8.84
7.81
9.32
9.11
10.67
10.54
9.20
9.19
8.33
9.16
28.41
9.19
9.17
38
8.59
Operating margin%
19.79
17.88
17.66
17.71
17.31
19.11
16.17
16.03
16.51
16.77
19.94
16.51
17.49
89
3.63
Net margin%
0.40
0.40
0.40
2.83
2.25
2.20
2.96
0.88
2.57
4.23
28.49
2.57
2.22
47
14.25
P/E ratio (avg)x
7.780
7.310
7.649
7.545
7.890
7.294
7.547
6.949
7.075
6.796
14.17
7.075
7.428
23
36.08
EV/EBITx
21.71
21.72
20.59
19.44
17.45
16.45
15.30
15.56
15.23
15.82
6.781
15.56
16.95
7
29.42
FCF yield (avg)%
12.68
13.21
11.61
13.12
13.93
14.81
15.96
17.91
16.14
13.36
28.14
15.96
13.64
64
11.33
FCF margin%
8.01
9.76
12.54
10.47
9.02
10.47
11.38
9.65
10.65
7.74
25.73
10.47
10.12
67
0.358
FCF / Net incomex
0.917
1.053
1.050
1.090
1.016
0.979
1.098
1.089
1.048
1.076
0.289
1.076
1.052
10
8.62
ROIC%
19.28
21.77
22.71
20.02
18.15
20.08
22.21
20.62
23.18
25.02
29.10
22.21
21.19
64
23.65
Return on equity%
2.74
0.40
3.23
0.60
0.40
0.40
0.40
2.44
1.75
0.40
27.98
0.40
0.50
50
20.35
Return on assets%
15.70
14.47
12.20
9.37
6.48
4.44
6.94
8.11
9.53
11.78
22.92
8.11
9.45
72
2.24
EPS₹
7.92
9.17
10.14
11.54
11.04
12.87
12.54
14.40
15.48
16.25
2.43
8.03%
9.12%
—
25.58
EPS growth%
1.40
0.40
0.40
2.31
5.28
8.24
9.19
10.42
11.52
14.20
26.22
10.42
6.76
78
6.51
Bookvalue per sh₹
2.08
2.07
2.16
2.03
2.32
2.36
2.58
2.90
2.81
2.93
1.38
4.83%
3.88%
—
1.69
FCF per share₹
5.05
4.93
4.57
4.97
5.04
4.66
4.17
4.21
3.69
3.95
1.28
(4.76%)
(2.99%)
—
5.45
Dividend per sh₹
4.28
4.43
4.83
5.34
5.66
5.72
5.94
6.06
6.15
6.29
1.56
2.12%
2.82%
—
28.64
Div yield (avg)%
12.24
13.04
12.47
10.07
7.91
5.68
7.96
6.11
7.55
8.55
28.47
7.55
8.26
7
13.83
Payout ratio%
19.91
18.99
21.12
23.15
20.95
19.84
18.85
18.72
18.85
17.73
11.13
18.85
19.41
59
217.0
Shares (diluted)M
174.3
157.0
169.9
178.0
156.5
137.7
137.7
138.7
133.0
125.2
216.8
(4.37%)
(2.87%)
86
16.20
Buyback yield%
0.40
0.43
0.40
1.88
4.51
4.49
5.30
7.76
6.95
4.21
27.46
5.30
4.35
89
0.501
D/E ratiox
2.055
2.431
2.393
2.775
2.866
3.085
3.290
3.360
3.315
3.919
1.139
3.315
2.975
74
0.107
Enterprise value₹B
1.881
2.030
2.109
2.001
2.185
2.454
2.505
2.429
2.503
2.745
1.196
4.67%
5.05%
20
798.3
LT debt₹M
781.5
704.7
683.4
694.7
703.8
693.7
622.8
567.5
517.6
559.0
434.7
(4.50%)
(4.21%)
49
Revenue
₹1.588B
8.74%
1.00×
Cost of revenue
₹1.037B
9.02%
1.03×
Operating expenses
₹229.9M
7.97%
0.93×
Property and equipment
17.20%