0.362
Revenue₹B
1.473
1.555
1.655
1.796
1.918
2.017
2.159
2.341
2.502
2.673
0.397
6.86%
7.01%
9
26.49
Revenue growth%
10.24
10.16
8.00
10.93
11.54
10.25
12.12
14.12
14.81
12.94
5.93
12.94
11.23
25
21.37
Gross margin%
20.18
18.57
19.09
19.61
20.88
18.12
16.79
17.77
20.24
18.03
8.69
18.03
18.83
19
12.62
Operating margin%
15.00
12.44
14.09
16.72
19.09
16.14
17.26
17.96
19.89
20.54
12.03
17.96
16.99
44
23.96
Net margin%
16.81
13.90
14.79
12.93
11.78
8.97
7.38
8.64
7.49
7.69
28.76
7.69
10.37
81
10.60
P/E ratio (avg)x
34.09
39.05
45.20
45.36
43.96
41.56
47.63
47.26
45.42
43.61
21.45
45.42
44.58
59
7.747
EV/EBITx
13.24
12.92
12.11
11.21
10.25
10.05
10.27
10.06
11.13
12.05
28.76
10.27
11.17
86
6.46
FCF yield (avg)%
11.72
14.29
13.41
13.52
14.55
17.40
18.41
20.49
23.45
23.53
10.20
20.49
15.97
75
24.46
FCF margin%
11.24
9.64
12.30
14.92
17.30
14.30
11.83
11.52
10.72
11.66
2.02
11.66
11.74
19
0.838
FCF / Net incomex
1.442
1.333
1.359
1.221
1.116
1.012
1.042
1.007
0.988
1.087
1.576
1.012
1.102
17
16.94
ROIC%
21.54
18.75
19.07
20.71
22.20
19.68
22.44
21.48
20.60
21.01
22.91
21.01
20.86
61
23.80
Return on equity%
26.53
25.24
27.25
26.37
24.81
23.93
21.53
21.14
20.73
19.42
10.13
21.14
24.37
75
29.68
Return on assets%
7.66
5.17
3.66
4.32
2.72
1.61
3.59
4.30
3.46
3.20
19.60
3.46
3.63
26
47.22
EPS₹
39.93
35.12
34.03
36.76
31.77
27.82
27.62
25.03
23.74
25.31
49.66
(4.44%)
(4.10%)
—
4.81
EPS growth%
10.97
13.24
13.30
14.32
15.44
13.37
11.42
11.60
12.33
11.75
24.88
11.75
12.78
13
56.92
Bookvalue per sh₹
48.52
48.83
56.41
62.26
71.07
72.40
74.83
80.11
74.33
83.81
15.73
3.35%
6.61%
—
7.99
FCF per share₹
66.05
67.52
64.41
62.97
74.13
83.88
82.31
93.36
109.84
106.52
53.64
7.52%
5.07%
—
15.87
Dividend per sh₹
40.97
35.26
32.65
31.83
30.04
25.78
24.75
23.10
21.41
21.56
45.19
(6.41%)
(5.88%)
—
3.27
Div yield (avg)%
16.51
18.35
16.24
14.14
15.74
12.94
13.35
15.69
18.07
20.38
12.26
15.69
15.99
24
15.91
Payout ratio%
0.62
0.40
2.87
1.43
4.06
1.81
3.30
3.88
4.17
7.10
5.88
3.88
3.08
29
34.72
Shares (diluted)M
44.37
41.10
40.34
37.55
42.58
43.94
42.25
45.31
46.77
54.32
35.35
4.99%
2.86%
77
6.94
Buyback yield%
16.92
18.85
17.72
15.61
15.18
18.18
20.86
23.31
22.03
22.18
17.82
22.03
18.51
50
0.139
D/E ratiox
1.545
1.555
1.459
1.352
1.375
1.259
1.277
1.351
1.200
1.193
0.571
1.259
1.352
39
1.599
Enterprise value₹B
2.576
3.076
3.550
3.807
3.775
4.020
4.063
4.398
5.263
5.477
1.946
7.73%
9.14%
52
0.689
LT debt₹B
0.575
0.580
0.572
0.549
0.529
0.521
0.467
0.510
0.478
0.495
2.217
(1.32%)
(1.55%)
28
Revenue
₹2.673B
7.01%
1.00×
Cost of revenue
₹1.849B
7.32%
1.03×
Operating expenses
₹441.6M
6.25%
0.93×
Property and equipment
17.70%
Spread over hurdle
(7.19%)