4.117
Revenue₹B
2.685
2.746
2.830
2.898
3.005
3.110
3.161
3.205
3.363
3.402
4.242
2.51%
2.57%
79
9.48
Revenue growth%
27.67
25.09
23.05
21.83
19.31
18.00
15.63
15.30
12.68
14.33
7.69
15.30
18.66
71
20.63
Gross margin%
4.56
6.35
7.39
9.16
7.11
5.79
6.52
6.74
5.67
4.09
14.27
5.79
6.44
16
10.60
Operating margin%
11.48
10.78
10.49
13.32
14.46
12.29
13.29
10.43
12.23
10.99
26.36
12.23
11.85
28
22.94
Net margin%
14.37
13.57
13.01
13.60
12.62
11.48
8.69
9.59
12.20
10.09
10.89
10.09
12.41
68
18.91
P/E ratio (avg)x
32.17
31.47
29.31
28.32
26.89
25.95
23.22
21.07
21.22
19.87
18.96
21.22
26.42
16
21.17
EV/EBITx
46.58
47.06
51.47
56.43
63.51
70.42
66.77
63.51
73.51
78.65
18.12
70.42
63.51
53
12.02
FCF yield (avg)%
15.14
14.59
16.64
18.05
16.07
17.83
17.25
19.63
22.53
23.09
11.95
19.63
17.54
41
18.88
FCF margin%
6.06
5.80
5.00
7.49
7.15
10.09
10.15
9.95
9.13
9.17
17.88
9.95
8.31
57
1.039
FCF / Net incomex
0.535
0.601
0.678
0.671
0.657
0.644
0.649
0.633
0.705
0.796
1.330
0.649
0.653
70
14.39
ROIC%
21.05
22.01
19.59
17.40
16.36
17.91
20.10
19.63
20.48
20.89
19.63
20.10
19.86
63
16.34
Return on equity%
26.35
26.82
28.93
31.53
34.19
35.81
35.63
38.43
37.02
35.15
18.85
35.81
34.67
66
19.11
Return on assets%
23.20
23.43
26.05
28.73
28.63
28.75
30.91
29.26
31.82
30.00
16.48
30.00
28.74
25
31.56
EPS₹
28.08
31.68
31.61
32.10
30.52
30.14
34.61
37.65
39.89
40.41
34.83
5.77%
4.01%
—
3.38
EPS growth%
8.86
11.48
13.99
14.57
14.72
11.79
14.70
13.47
15.37
13.02
19.39
13.47
13.73
44
55.80
Bookvalue per sh₹
11.91
12.30
11.98
10.41
9.54
9.70
9.71
10.03
10.88
10.99
10.80
2.87%
(1.36%)
—
23.17
FCF per share₹
28.55
28.63
28.86
28.11
27.07
30.09
34.34
33.23
31.78
32.03
24.76
3.43%
1.81%
—
38.21
Dividend per sh₹
56.14
55.60
58.61
67.71
78.41
79.47
75.37
75.32
74.32
75.74
31.78
(0.69%)
4.21%
—
25.97
Div yield (avg)%
12.16
12.26
10.06
7.92
5.89
6.12
8.62
6.61
4.62
6.57
21.59
6.57
7.27
58
22.74
Payout ratio%
8.81
11.30
8.70
7.88
8.15
5.77
8.76
8.07
9.64
12.62
22.52
8.76
8.73
63
32.33
Shares (diluted)M
48.07
56.53
65.22
75.53
81.27
78.19
83.16
90.10
89.84
89.51
31.98
1.95%
6.97%
42
10.13
Buyback yield%
8.06
8.86
7.82
5.36
4.31
5.56
5.95
8.08
6.54
6.91
14.77
6.54
6.73
95
1.229
D/E ratiox
1.797
1.694
1.545
1.396
1.480
1.382
1.503
1.653
1.674
1.803
1.089
1.653
1.599
8
1.319
Enterprise value₹B
2.511
3.050
3.358
3.706
3.935
4.531
5.252
6.228
6.288
7.107
3.635
12.55%
12.17%
22
0.363
LT debt₹B
1.830
1.872
1.901
2.069
2.447
2.430
2.882
3.012
2.989
3.205
2.654
5.54%
5.93%
89
Revenue
₹3.402B
2.57%
1.00×
Cost of revenue
₹1.725B
2.05%
0.95×
Operating expenses
₹467.6M
3.93%
1.14×
Property and equipment
19.09%
Goodwill & intangibles
15.67%
Spread over hurdle
(2.56%)