1.315
Revenue₹B
2.265
2.486
2.753
3.034
3.345
3.562
3.877
4.226
4.662
5.078
1.355
8.71%
9.48%
45
26.63
Revenue growth%
14.68
15.91
15.79
15.38
14.05
16.10
18.16
16.94
14.86
13.48
2.84
16.10
15.58
11
29.02
Gross margin%
22.89
20.31
18.35
18.97
17.12
14.40
12.97
11.48
12.63
12.51
16.89
12.63
15.76
24
17.70
Operating margin%
26.73
25.98
28.96
29.44
29.39
28.70
27.34
28.92
29.56
31.42
26.26
28.92
28.94
84
4.21
Net margin%
1.49
1.65
0.40
0.40
2.41
3.16
4.25
2.88
1.66
4.25
8.13
3.16
2.03
55
25.49
P/E ratio (avg)x
45.03
48.52
52.86
53.80
63.88
71.34
75.68
89.11
94.90
113.6
7.373
89.11
67.61
76
24.02
EV/EBITx
12.92
13.41
15.13
15.82
18.56
18.18
20.92
21.39
25.32
26.12
17.02
21.39
18.37
45
19.64
FCF yield (avg)%
5.35
6.80
8.57
10.37
11.04
13.78
10.91
9.26
8.68
8.04
3.35
9.26
8.97
9
29.61
FCF margin%
3.42
2.99
1.94
3.59
5.76
6.81
8.82
7.64
4.89
5.08
2.61
6.81
4.98
36
1.120
FCF / Net incomex
1.643
1.586
1.690
1.851
1.832
1.761
1.879
1.843
1.966
1.848
0.363
1.848
1.838
5
19.71
ROIC%
19.96
20.49
17.74
17.41
19.22
16.98
16.51
15.24
17.32
14.45
4.73
16.51
17.36
67
4.53
Return on equity%
11.30
12.51
11.23
13.98
11.74
13.26
12.63
13.39
11.81
10.14
10.70
12.63
12.16
90
23.80
Return on assets%
4.54
3.84
6.61
6.35
7.02
4.55
4.98
3.52
5.84
6.36
5.11
4.98
5.41
77
2.80
EPS₹
6.90
7.35
8.41
8.17
8.75
8.54
8.32
8.34
9.64
10.66
2.99
4.03%
6.18%
—
26.91
EPS growth%
8.14
5.44
8.26
5.76
3.46
1.13
2.14
0.40
0.40
2.70
6.71
1.13
3.08
93
9.33
Bookvalue per sh₹
5.53
5.84
6.05
6.27
7.24
7.37
8.03
9.40
9.79
10.56
8.52
7.82%
8.61%
—
3.93
FCF per share₹
10.87
11.03
12.35
12.06
12.67
12.66
12.49
12.67
12.30
13.52
9.10
1.31%
2.86%
—
5.08
Dividend per sh₹
7.97
8.91
10.49
10.23
10.97
10.84
12.28
14.06
16.60
17.91
3.54
10.30%
9.06%
—
25.87
Div yield (avg)%
10.60
8.79
5.94
6.88
7.61
6.11
4.78
5.11
6.26
7.48
20.82
6.11
6.57
16
15.50
Payout ratio%
7.90
10.85
8.72
8.82
8.74
6.88
5.30
3.74
5.22
4.44
11.46
5.22
7.39
64
348.4
Shares (diluted)M
476.6
541.6
534.4
535.2
537.7
551.7
623.5
641.3
662.5
682.9
358.9
4.90%
4.21%
71
26.23
Buyback yield%
15.75
16.97
17.86
18.35
21.32
21.77
20.96
22.13
19.21
16.66
2.72
20.96
18.78
58
0.347
D/E ratiox
2.468
2.858
2.797
2.639
2.537
2.592
2.482
2.367
2.454
2.547
1.426
2.482
2.542
47
2.119
Enterprise value₹B
3.896
3.584
3.751
4.006
3.771
3.901
3.834
3.982
3.692
4.153
1.411
1.95%
0.39%
71
1.238
LT debt₹B
2.006
1.813
1.542
1.406
1.429
1.434
1.339
1.403
1.231
1.201
2.795
(3.41%)
(5.89%)
75
Revenue
₹5.078B
9.48%
1.00×
Cost of revenue
₹2.979B
9.39%
0.99×
Operating expenses
₹650.9M
9.62%
1.01×
Goodwill & intangibles
18.41%
Property and equipment
15.47%
Spread over hurdle
(11.11%)