2.820
Revenue₹B
4.437
4.711
4.963
5.284
5.740
6.219
6.767
7.195
7.652
8.351
2.916
7.79%
7.38%
19
6.00
Revenue growth%
24.41
27.14
24.75
23.47
24.79
24.80
27.36
29.35
27.01
26.68
11.90
27.01
25.74
60
21.31
Gross margin%
15.57
13.05
15.19
16.32
13.60
10.64
12.90
11.29
11.49
9.37
21.77
11.29
12.98
39
24.48
Operating margin%
21.05
21.62
24.05
22.51
19.89
20.72
21.65
23.82
21.26
21.87
3.04
21.65
21.64
11
24.93
Net margin%
8.54
7.87
6.43
5.21
7.66
6.95
9.84
12.40
10.95
13.14
29.50
10.95
8.20
47
29.23
P/E ratio (avg)x
9.079
10.21
9.620
10.18
10.48
9.895
10.36
9.764
9.369
9.802
30.03
9.802
9.849
66
23.30
EV/EBITx
14.03
14.00
12.36
12.70
10.93
10.55
10.19
10.94
9.481
9.876
9.408
10.19
10.94
37
25.77
FCF yield (avg)%
2.65
3.77
5.10
4.03
6.52
8.51
11.17
10.31
8.77
11.60
13.84
10.31
7.52
17
12.69
FCF margin%
24.59
26.43
23.91
26.38
27.75
25.98
24.03
22.78
25.15
27.22
28.35
25.15
25.57
93
1.638
FCF / Net incomex
1.262
1.240
1.205
1.223
1.261
1.179
1.045
1.031
1.031
1.046
1.746
1.045
1.192
53
28.99
ROIC%
20.23
20.65
18.79
16.49
16.44
18.78
16.32
17.60
15.04
16.33
2.88
16.33
17.05
61
17.56
Return on equity%
28.89
28.28
30.42
31.27
29.07
28.29
27.71
26.14
25.89
25.02
20.69
26.14
28.28
68
25.91
Return on assets%
14.05
11.43
10.21
8.31
5.65
5.74
5.07
5.23
4.56
2.87
30.00
5.07
5.70
69
24.13
EPS₹
18.70
18.61
18.30
18.71
21.74
22.15
25.90
29.76
29.13
28.77
26.74
5.77%
5.91%
—
18.06
EPS growth%
17.87
20.03
21.17
19.41
17.50
15.19
17.17
15.99
17.53
18.56
9.06
17.17
17.70
29
31.19
Bookvalue per sh₹
27.34
30.35
28.10
25.66
23.02
22.63
23.12
22.16
22.69
21.16
37.48
(1.67%)
(1.93%)
—
34.38
FCF per share₹
66.28
74.08
84.07
87.84
82.94
89.69
98.08
106.78
101.87
100.92
42.66
4.00%
4.61%
—
6.90
Dividend per sh₹
37.39
38.06
35.56
31.54
35.22
33.72
32.49
33.19
33.48
33.43
39.71
(1.04%)
(0.77%)
—
5.19
Div yield (avg)%
22.96
23.15
22.88
23.12
24.67
22.61
23.96
23.46
25.25
26.59
8.83
23.96
23.30
31
24.59
Payout ratio%
5.21
5.24
6.05
6.50
9.29
11.31
13.49
15.10
15.27
17.68
26.88
15.10
10.30
80
82.12
Shares (diluted)M
54.35
58.28
59.62
61.33
62.17
53.37
47.07
46.14
49.63
43.44
82.04
(6.92%)
(3.70%)
42
9.35
Buyback yield%
3.94
5.34
6.82
8.11
8.34
10.08
11.50
8.96
7.30
6.40
22.37
8.96
7.70
65
1.683
D/E ratiox
1.240
1.248
1.085
0.987
0.994
0.974
0.871
0.826
0.732
0.674
0.202
0.826
0.981
35
5.769
Enterprise value₹B
1.047
1.067
1.129
1.186
1.412
1.649
1.721
1.649
1.732
1.811
6.102
5.10%
5.16%
66
5.070
LT debt₹B
0.693
0.816
0.810
0.842
0.924
0.921
0.949
1.115
1.119
1.240
1.942
6.06%
6.08%
40
Revenue
₹8.351B
7.38%
1.00×
Cost of revenue
₹4.897B
7.49%
1.01×
Operating expenses
₹1.687B
7.04%
0.97×
Property and equipment
15.55%
Spread over hurdle
(1.38%)