0.847
Revenue₹B
1.069
1.142
1.210
1.260
1.334
1.405
1.520
1.611
1.690
1.770
0.908
5.82%
5.84%
87
27.80
Revenue growth%
7.24
6.67
7.72
6.26
6.51
4.63
7.24
7.45
9.46
8.24
14.89
7.45
7.24
71
29.12
Gross margin%
4.08
6.37
6.57
3.58
1.10
3.35
3.04
3.68
2.46
3.40
17.72
3.35
3.49
82
27.80
Operating margin%
4.92
3.09
4.42
3.90
1.45
0.40
2.19
3.77
1.91
2.37
7.62
2.19
2.73
65
9.99
Net margin%
18.32
19.63
17.74
15.18
17.99
18.51
16.80
16.69
14.49
16.48
13.51
16.69
17.27
8
13.49
P/E ratio (avg)x
15.33
15.45
16.20
18.41
17.57
18.81
19.45
21.21
21.29
20.93
22.63
20.93
18.61
35
8.777
EV/EBITx
33.34
29.94
29.66
29.97
33.74
33.17
37.32
37.89
39.57
38.71
9.230
37.89
33.54
35
26.98
FCF yield (avg)%
16.47
15.40
17.97
19.34
20.56
20.15
18.52
17.61
20.59
19.91
28.13
19.91
18.93
29
23.13
FCF margin%
0.40
1.70
2.34
4.67
2.11
1.42
4.19
6.73
5.35
6.53
9.65
5.35
3.26
67
0.356
FCF / Net incomex
0.128
0.145
0.133
0.138
0.138
0.150
0.136
0.148
0.138
0.127
1.192
0.138
0.138
82
15.34
ROIC%
25.76
28.69
28.86
26.64
23.97
24.37
22.86
22.13
19.19
18.66
8.92
22.13
24.17
66
16.88
Return on equity%
23.00
21.26
23.85
22.51
19.64
19.63
17.96
15.14
14.44
13.58
11.27
15.14
19.64
60
11.45
Return on assets%
15.93
15.61
16.05
15.61
18.51
17.84
16.34
16.55
14.33
13.97
28.68
16.34
15.99
77
20.84
EPS₹
61.58
63.23
73.47
81.43
87.47
83.91
83.01
79.50
86.85
102.12
23.03
3.15%
4.82%
—
24.12
EPS growth%
16.65
14.16
12.59
14.21
12.07
14.61
14.10
13.68
11.23
8.30
10.13
13.68
13.89
39
56.67
Bookvalue per sh₹
48.03
51.30
50.27
47.10
52.58
56.40
63.06
63.04
70.36
78.26
46.48
8.28%
6.03%
—
45.81
FCF per share₹
7.00
6.63
6.95
7.09
6.71
6.33
5.47
5.15
5.10
5.34
8.16
(4.48%)
(3.35%)
—
57.37
Dividend per sh₹
74.62
78.02
88.08
83.58
88.87
102.26
95.50
97.25
104.86
115.38
16.63
5.36%
5.04%
—
18.06
Div yield (avg)%
17.24
16.62
13.66
12.31
14.03
15.31
14.33
12.38
14.45
12.12
23.83
14.33
14.18
80
3.56
Payout ratio%
10.00
9.38
11.38
11.74
12.77
10.00
11.12
11.59
9.93
8.45
13.45
10.00
10.56
38
13.24
Shares (diluted)M
9.782
8.498
7.829
7.638
7.733
7.782
7.534
7.742
8.104
8.017
12.76
0.72%
(2.44%)
72
15.71
Buyback yield%
19.69
17.26
17.20
18.60
20.01
21.90
19.06
17.32
17.44
19.81
5.03
19.06
18.83
85
1.166
D/E ratiox
0.625
0.653
0.622
0.652
0.653
0.709
0.788
0.818
0.891
0.835
0.634
0.818
0.681
91
0.718
Enterprise value₹B
1.793
1.874
1.648
1.621
1.713
1.742
1.544
1.609
1.482
1.360
1.628
(4.51%)
(3.13%)
11
1.477
LT debt₹B
0.738
0.733
0.857
0.854
0.891
0.998
1.176
1.364
1.401
1.541
0.521
11.59%
9.35%
43
Revenue
₹1.770B
5.84%
1.00×
Cost of revenue
₹1.045B
5.63%
0.98×
Operating expenses
₹175.1M
5.95%
1.01×
Property and equipment
17.52%
Spread over hurdle
25.47%