2.140
Revenue₹B
3.265
3.382
3.463
3.652
3.718
3.912
4.071
4.163
4.262
4.455
2.210
3.68%
3.43%
82
24.14
Revenue growth%
14.11
15.10
12.13
10.98
12.98
15.55
17.66
19.40
20.87
22.72
18.09
19.40
15.32
66
28.45
Gross margin%
18.97
15.98
18.53
19.57
17.19
20.15
19.63
18.33
15.40
16.40
11.95
18.33
18.43
65
29.31
Operating margin%
29.84
30.25
30.41
28.45
25.65
25.77
28.04
25.05
26.15
29.08
22.12
26.15
28.25
52
4.27
Net margin%
22.52
21.32
18.69
15.73
17.03
14.94
14.63
16.75
14.42
11.63
9.83
14.63
16.24
11
32.73
P/E ratio (avg)x
9.861
9.569
9.833
9.517
9.191
8.388
7.287
6.745
7.063
6.355
20.94
7.063
8.789
5
9.000
EV/EBITx
8.714
8.097
7.303
8.139
8.560
9.074
9.360
9.469
8.632
8.722
37.48
9.074
8.673
14
13.15
FCF yield (avg)%
8.08
6.88
8.45
9.91
12.17
14.56
11.68
9.24
9.45
8.17
21.85
9.45
9.35
79
19.82
FCF margin%
39.18
39.74
37.51
36.12
37.07
36.61
35.44
36.58
33.70
33.90
18.05
35.44
36.59
26
0.657
FCF / Net incomex
0.301
0.356
0.398
0.423
0.441
0.497
0.565
0.615
0.685
0.670
1.364
0.615
0.469
61
14.87
ROIC%
27.11
26.49
23.93
25.31
25.28
22.52
24.14
24.02
26.29
28.34
24.93
24.14
25.30
66
10.50
Return on equity%
27.45
28.89
30.25
28.75
28.34
27.97
27.54
26.28
28.77
29.91
25.99
27.97
28.54
58
15.64
Return on assets%
12.57
13.38
10.77
8.22
5.60
6.55
5.64
4.61
2.86
4.24
18.54
4.61
6.09
35
58.02
EPS₹
65.14
69.95
71.54
73.53
70.54
77.46
76.55
80.97
88.44
93.95
64.67
5.90%
5.28%
—
9.91
EPS growth%
7.67
7.47
7.95
7.56
8.41
5.96
7.22
8.17
7.93
5.32
11.00
7.22
7.61
69
13.14
Bookvalue per sh₹
52.51
52.01
48.53
46.03
44.32
40.63
43.53
42.09
41.24
41.04
28.99
(1.53%)
(1.63%)
—
87.52
FCF per share₹
42.34
39.49
44.12
41.19
43.30
48.65
47.28
47.08
49.28
49.42
54.28
2.68%
2.56%
—
52.03
Dividend per sh₹
31.25
35.07
33.55
37.49
38.29
37.65
35.24
33.65
38.39
40.16
76.98
0.96%
1.98%
—
9.20
Div yield (avg)%
27.27
28.39
27.30
29.49
26.82
27.76
29.35
28.10
31.04
31.32
15.03
29.35
28.24
23
11.98
Payout ratio%
26.76
28.82
28.27
27.58
28.84
31.15
31.46
33.28
34.16
35.61
15.21
33.28
30.00
30
31.13
Shares (diluted)M
24.91
23.40
24.15
21.94
19.56
19.34
18.58
19.20
19.69
20.01
29.85
0.45%
(2.83%)
83
12.52
Buyback yield%
16.92
17.53
20.35
21.44
19.62
21.10
18.72
19.99
21.11
21.13
24.32
21.10
20.17
46
1.124
D/E ratiox
0.560
0.509
0.494
0.424
0.405
0.432
0.386
0.398
0.353
0.352
1.700
0.386
0.415
43
4.801
Enterprise value₹B
3.424
3.347
3.670
3.782
3.910
4.355
5.088
5.639
6.142
7.461
2.713
13.79%
9.62%
64
4.856
LT debt₹B
3.557
4.021
4.402
4.371
4.228
4.132
4.478
5.075
5.687
5.260
2.844
4.46%
4.48%
51
Revenue
₹4.455B
3.43%
1.00×
Cost of revenue
₹3.118B
3.43%
1.00×
Operating expenses
₹831.8M
3.40%
1.00×
Property and equipment
17.21%
Spread over hurdle
(9.42%)