1.575
Revenue₹B
1.316
1.299
1.313
1.306
1.303
1.303
1.312
1.302
1.325
1.354
1.658
0.76%
0.12%
42
21.97
Revenue growth%
33.50
35.40
35.43
33.30
35.68
34.03
35.48
35.98
36.20
35.88
19.78
35.88
35.46
21
29.24
Gross margin%
7.30
6.79
4.85
3.08
0.83
0.40
2.39
0.40
0.40
0.40
14.80
0.40
1.61
53
19.41
Operating margin%
3.90
6.75
5.37
3.59
5.71
5.97
8.54
6.39
8.48
5.56
10.02
6.39
5.84
74
11.61
Net margin%
12.71
13.63
16.28
17.51
15.62
17.16
17.20
18.49
17.21
16.38
16.94
17.20
16.77
95
17.03
P/E ratio (avg)x
21.64
21.46
22.16
23.63
23.99
23.17
24.70
23.22
22.13
22.75
37.70
23.17
22.96
46
24.99
EV/EBITx
26.89
22.84
22.51
23.71
21.53
21.37
21.08
21.29
21.79
19.24
15.70
21.29
21.66
37
27.98
FCF yield (avg)%
18.76
17.89
20.44
19.20
18.56
16.92
15.33
12.43
10.21
12.98
7.43
12.98
17.40
45
11.76
FCF margin%
11.66
12.06
12.19
13.09
13.24
13.52
15.16
15.06
14.29
12.48
13.26
14.29
13.16
39
1.010
FCF / Net incomex
1.428
1.560
1.469
1.579
1.595
1.477
1.581
1.595
1.763
1.916
0.939
1.595
1.580
12
11.23
ROIC%
10.87
10.69
10.17
12.22
12.52
10.93
12.52
11.99
9.15
7.18
21.47
10.93
10.90
49
7.01
Return on equity%
26.30
25.92
24.92
23.40
22.29
23.09
22.65
20.93
18.26
17.24
20.19
20.93
22.87
56
7.61
Return on assets%
6.77
8.18
8.62
10.93
9.17
8.88
10.93
13.72
14.42
15.56
22.85
13.72
10.05
16
28.81
EPS₹
18.65
20.38
23.06
22.49
22.78
26.16
30.11
31.84
30.13
31.64
30.40
6.79%
6.14%
—
19.73
EPS growth%
12.34
10.74
13.31
10.34
12.73
15.49
13.85
15.18
17.84
15.69
17.53
15.49
13.58
47
19.50
Bookvalue per sh₹
72.93
72.70
86.05
101.07
103.64
117.47
139.46
161.23
156.93
158.29
8.91
8.84%
9.26%
—
40.89
FCF per share₹
10.45
12.18
13.76
15.78
18.78
20.80
21.49
24.66
28.28
32.63
12.61
11.68%
12.18%
—
28.36
Dividend per sh₹
4.63
4.68
4.45
4.04
4.09
3.46
3.07
2.70
2.54
2.58
10.18
(8.83%)
(7.10%)
—
12.03
Div yield (avg)%
18.40
17.38
20.05
21.76
22.37
22.65
19.73
17.79
15.72
16.81
11.00
17.79
19.07
69
14.16
Payout ratio%
20.35
18.27
19.28
22.28
23.40
22.28
24.80
27.17
29.40
32.15
28.82
27.17
22.84
94
17.27
Shares (diluted)M
21.34
23.36
24.49
25.86
30.25
34.34
34.56
39.41
41.48
45.01
17.63
8.27%
9.30%
75
23.69
Buyback yield%
30.80
29.23
27.35
28.97
30.76
31.46
32.88
33.45
32.36
31.40
17.27
32.36
31.10
22
1.079
D/E ratiox
0.884
0.897
0.987
0.946
0.995
1.071
1.016
1.053
1.098
1.278
1.763
1.071
1.005
56
0.100
Enterprise value₹B
1.907
1.626
1.585
1.701
1.615
1.630
1.571
1.532
1.606
1.676
1.736
0.74%
(0.86%)
87
1.604
LT debt₹B
0.717
0.714
0.667
0.653
0.730
0.710
0.707
0.660
0.665
0.663
1.537
(1.90%)
(0.05%)
24
Revenue
₹1.354B
0.12%
1.00×
Cost of revenue
₹899.1M
0.47%
1.04×
Operating expenses
₹259.2M
(0.30%)
0.96×
Property and equipment
14.28%
Spread over hurdle
(10.40%)