1.498
Revenue₹B
1.351
1.448
1.597
1.712
1.837
1.992
2.136
2.275
2.414
2.627
1.667
7.42%
7.93%
19
22.29
Revenue growth%
19.91
20.22
17.91
15.15
15.35
17.03
19.94
20.43
17.52
20.31
14.90
19.94
18.91
43
16.17
Gross margin%
0.98
0.40
1.10
1.56
2.42
4.18
6.07
3.54
1.14
1.59
3.05
3.54
1.58
61
13.77
Operating margin%
27.18
29.73
31.87
30.96
33.89
35.15
35.90
35.51
35.40
36.31
13.08
35.51
34.52
44
18.88
Net margin%
30.34
31.64
33.62
31.01
31.04
33.17
32.28
34.89
36.71
39.15
29.54
34.89
32.73
33
27.26
P/E ratio (avg)x
8.023
8.483
7.764
8.005
8.621
7.551
6.688
7.307
7.838
7.804
33.85
7.551
7.821
32
31.22
EV/EBITx
25.08
23.12
21.32
19.37
18.18
17.37
19.08
18.74
17.65
16.79
26.66
17.65
18.91
28
3.13
FCF yield (avg)%
23.88
25.59
24.74
22.55
24.88
24.45
24.97
27.56
30.01
31.67
22.45
27.56
24.93
81
13.52
FCF margin%
12.32
9.34
8.21
8.82
8.21
9.83
9.19
6.43
7.04
6.83
11.74
7.04
8.52
6
0.744
FCF / Net incomex
1.294
1.275
1.230
1.054
1.085
1.037
1.105
1.090
0.953
1.041
1.573
1.041
1.088
32
23.51
ROIC%
18.20
18.58
16.32
16.62
17.92
17.63
18.65
19.70
20.59
18.76
19.75
18.76
18.39
18
29.35
Return on equity%
5.96
3.00
1.95
2.02
3.09
5.68
3.34
5.55
6.24
5.45
4.22
5.55
4.39
21
26.13
Return on assets%
18.08
18.79
18.07
20.18
21.59
22.87
25.79
27.17
24.51
24.16
18.04
24.51
22.23
29
46.38
EPS₹
21.98
20.25
19.90
18.89
19.13
16.62
14.73
13.65
11.95
11.21
49.04
(10.14%)
(7.09%)
—
21.54
EPS growth%
21.78
21.64
22.24
24.87
25.98
28.55
30.83
30.12
28.67
31.23
13.42
30.12
27.27
14
60.63
Bookvalue per sh₹
108.20
110.46
125.07
139.62
155.97
166.19
161.50
174.57
197.86
206.78
64.30
5.80%
6.50%
—
67.20
FCF per share₹
98.74
116.02
129.61
125.85
143.51
164.44
179.86
216.08
225.15
232.14
62.43
10.10%
9.83%
—
86.28
Dividend per sh₹
50.35
48.77
47.25
46.54
48.43
51.77
50.70
54.77
51.87
44.60
74.40
(1.63%)
(1.25%)
—
3.80
Div yield (avg)%
4.48
6.94
7.59
8.84
8.60
9.25
6.82
7.40
4.61
2.98
25.60
6.82
7.17
45
5.51
Payout ratio%
18.26
19.72
19.29
21.41
23.46
21.73
21.53
23.72
21.78
22.13
7.90
21.78
21.63
43
36.23
Shares (diluted)M
46.49
47.98
53.07
49.98
51.58
59.44
67.37
67.11
78.56
76.82
36.58
8.29%
5.54%
26
20.42
Buyback yield%
16.06
17.34
16.19
14.26
11.81
13.11
14.33
12.51
15.38
17.89
26.16
14.33
14.86
33
0.836
D/E ratiox
1.048
0.952
1.061
0.982
0.949
0.978
0.912
1.023
0.988
1.096
1.140
0.988
0.985
30
1.682
Enterprise value₹B
1.914
2.084
2.432
2.749
2.994
3.200
3.250
3.390
3.569
3.976
1.632
5.84%
7.65%
49
2.958
LT debt₹B
1.630
1.597
1.867
1.931
2.261
2.235
2.420
2.618
2.906
3.346
0.979
8.16%
7.46%
74
Revenue
₹2.627B
7.93%
1.00×
Cost of revenue
₹1.839B
7.93%
1.00×
Operating expenses
₹481.8M
7.56%
0.97×
Goodwill & intangibles
19.75%
Property and equipment
18.71%
Spread over hurdle
(5.01%)