4.540
Revenue₹B
9.712
10.10
10.54
11.23
11.95
12.73
13.23
13.62
13.99
14.63
4.952
4.12%
4.48%
56
2.06
Revenue growth%
34.85
35.74
36.83
36.61
34.09
36.34
35.10
34.71
34.79
35.90
15.38
35.10
35.42
80
9.05
Gross margin%
24.12
25.85
27.98
25.98
28.77
28.03
27.79
27.67
29.81
27.03
21.89
27.79
27.73
11
26.04
Operating margin%
16.08
14.44
12.69
9.71
9.00
7.42
6.75
4.28
2.15
0.80
14.27
4.28
8.21
68
13.91
Net margin%
8.99
11.07
13.32
14.95
13.01
13.77
15.53
14.10
16.89
18.91
3.85
15.53
13.94
12
19.94
P/E ratio (avg)x
41.24
40.35
39.17
38.73
37.20
36.92
40.58
41.10
45.79
48.58
34.79
41.10
40.47
75
14.88
EV/EBITx
35.41
38.39
38.46
35.19
34.02
33.99
32.06
31.45
31.50
30.17
28.36
31.50
34.01
10
13.52
FCF yield (avg)%
14.47
14.89
12.04
10.59
11.52
8.60
9.90
7.27
10.24
11.92
14.97
9.90
11.05
13
6.00
FCF margin%
9.44
7.45
4.95
7.91
5.27
4.89
3.10
1.11
0.40
0.40
10.11
1.11
4.92
50
0.960
FCF / Net incomex
0.779
0.668
0.613
0.652
0.580
0.604
0.588
0.622
0.597
0.520
0.765
0.597
0.609
66
10.61
ROIC%
13.65
12.34
10.80
13.33
16.18
14.23
13.98
16.66
13.75
10.79
6.80
13.98
13.70
14
20.77
Return on equity%
9.22
9.63
7.29
5.89
5.98
4.27
4.40
3.29
3.29
4.99
23.65
4.27
5.44
36
8.61
Return on assets%
5.23
7.55
6.14
6.37
4.54
6.60
7.73
7.30
6.82
4.83
5.24
6.82
6.48
84
28.20
EPS₹
36.77
42.77
40.75
44.23
47.12
48.82
48.60
56.41
63.21
71.78
31.00
8.78%
7.32%
—
19.74
EPS growth%
5.62
8.38
8.66
9.00
6.38
6.18
6.46
6.59
5.57
7.38
10.56
6.46
6.52
30
8.31
Bookvalue per sh₹
12.91
11.83
12.72
13.12
12.82
13.84
13.34
12.70
13.44
12.64
18.36
(0.29%)
(1.10%)
—
7.92
FCF per share₹
4.76
4.46
4.53
4.27
4.06
4.25
4.11
3.91
3.79
3.88
25.36
(0.89%)
(2.22%)
—
8.76
Dividend per sh₹
22.58
22.78
21.26
19.01
20.11
21.30
19.07
18.62
18.48
17.54
8.84
(2.69%)
(1.74%)
—
23.03
Div yield (avg)%
9.98
8.33
6.70
8.70
8.43
6.01
5.57
6.03
7.28
4.41
20.66
6.01
6.99
66
19.18
Payout ratio%
22.05
19.31
22.28
22.99
20.05
22.82
20.22
20.22
20.08
18.61
11.42
20.22
20.22
64
455.7
Shares (diluted)M
313.3
287.9
288.8
251.0
220.1
212.3
182.2
172.1
170.0
162.7
471.7
(5.87%)
(6.79%)
45
27.60
Buyback yield%
23.42
22.31
22.74
20.82
17.98
15.24
12.32
11.18
12.95
12.15
4.86
12.32
16.61
24
1.749
D/E ratiox
0.646
0.578
0.514
0.535
0.473
0.473
0.447
0.457
0.404
0.381
1.507
0.447
0.473
95
12.55
Enterprise value₹B
7.937
8.281
9.166
10.01
9.368
8.745
8.360
9.549
10.15
9.455
2.563
0.18%
2.77%
16
8.912
LT debt₹B
7.923
7.943
7.790
8.170
7.834
7.450
8.059
9.068
8.388
8.649
10.39
2.00%
2.09%
15
Revenue
₹14.63B
4.48%
1.00×
Cost of revenue
₹10.24B
4.48%
1.00×
Operating expenses
₹1.997B
3.52%
0.91×
Goodwill & intangibles
20.53%
Property and equipment
18.22%
Spread over hurdle
(7.31%)