7.796
Revenue₹B
6.975
7.233
7.731
8.266
8.643
9.059
9.583
10.16
10.55
11.35
8.656
5.60%
5.76%
63
15.70
Revenue growth%
17.08
19.75
21.93
23.35
24.52
25.63
28.04
28.14
25.79
22.85
13.52
25.79
23.93
48
23.01
Gross margin%
0.40
0.40
2.46
3.08
5.13
3.45
0.55
0.40
3.29
0.63
12.78
0.63
1.54
47
19.14
Operating margin%
28.39
28.16
29.44
29.30
27.37
24.70
22.88
24.44
24.85
26.42
15.68
24.70
26.89
70
23.12
Net margin%
13.43
13.14
15.25
16.67
14.12
14.75
16.44
13.97
13.27
13.35
24.19
13.97
14.05
69
9.665
P/E ratio (avg)x
29.04
29.21
31.97
30.06
33.78
32.40
35.67
37.16
42.15
39.14
11.20
37.16
33.09
44
30.66
EV/EBITx
72.62
78.97
93.37
91.87
105.8
126.4
149.2
150.2
176.8
180.8
29.15
150.2
116.1
61
17.23
FCF yield (avg)%
8.39
9.04
10.42
8.87
9.49
9.00
11.99
9.76
11.52
12.53
12.72
11.52
9.63
24
20.15
FCF margin%
25.43
24.91
27.78
27.01
29.95
30.65
31.33
30.42
29.17
28.25
13.64
30.42
28.71
9
0.401
FCF / Net incomex
1.054
0.945
0.809
0.757
0.795
0.856
0.789
0.684
0.717
0.690
1.373
0.717
0.792
35
28.20
ROIC%
27.91
27.13
25.72
25.59
24.17
21.62
21.59
22.91
20.27
18.39
9.85
21.59
23.54
90
6.90
Return on equity%
8.91
9.25
10.27
10.43
12.91
13.72
11.14
9.57
8.89
11.48
17.18
11.14
10.35
66
25.92
Return on assets%
17.23
14.34
15.10
17.98
16.85
17.68
20.61
21.08
21.24
18.43
22.57
20.61
17.83
10
15.15
EPS₹
14.15
15.27
16.51
18.54
20.61
19.41
18.55
21.09
19.60
18.55
15.91
(2.09%)
3.77%
—
22.51
EPS growth%
34.85
32.02
34.37
33.06
35.88
35.04
34.67
35.93
33.68
34.60
2.19
34.67
34.64
90
7.33
Bookvalue per sh₹
13.50
13.51
13.17
12.74
11.47
11.81
12.83
11.44
12.17
11.83
11.62
0.64%
(2.29%)
—
5.72
FCF per share₹
14.47
15.11
14.18
14.14
14.97
15.04
13.83
14.27
13.37
12.45
3.94
(3.63%)
(2.18%)
—
10.95
Dividend per sh₹
12.05
11.80
11.92
12.54
13.03
13.43
12.88
14.15
15.62
17.16
3.74
5.66%
2.62%
—
19.76
Div yield (avg)%
9.40
11.16
8.64
9.12
6.39
3.58
3.66
1.31
1.28
2.03
20.91
2.03
5.02
27
25.02
Payout ratio%
6.02
4.84
3.91
1.38
2.07
0.40
0.40
0.40
2.83
4.35
25.08
0.40
2.45
29
733.6
Shares (diluted)M
504.4
513.2
522.5
447.3
455.3
486.8
450.0
426.3
375.5
368.4
713.5
(4.15%)
(4.21%)
43
13.74
Buyback yield%
24.51
23.38
22.67
23.65
25.27
27.25
28.66
27.33
25.70
26.82
2.59
27.25
25.49
76
0.204
D/E ratiox
1.351
1.535
1.556
1.502
1.636
1.638
1.775
1.894
2.140
2.217
1.782
1.894
1.637
7
9.381
Enterprise value₹B
13.47
14.85
17.16
20.19
22.86
22.56
22.53
23.41
25.14
29.45
4.290
5.19%
9.76%
32
11.87
LT debt₹B
5.047
5.965
6.738
6.890
7.881
9.038
10.22
11.05
11.76
12.39
4.086
9.47%
10.36%
44
Revenue
₹11.35B
5.76%
1.00×
Cost of revenue
₹7.945B
5.76%
1.00×
Operating expenses
₹2.505B
6.45%
1.07×
Property and equipment
22.16%
Goodwill & intangibles
18.13%
Spread over hurdle
(7.88%)