0.316
Revenue₹B
1.211
1.285
1.334
1.370
1.416
1.451
1.529
1.615
1.655
1.711
0.351
3.85%
3.88%
92
7.65
Revenue growth%
0.40
0.40
0.40
0.40
1.39
0.40
0.40
1.91
3.24
0.97
12.34
0.97
0.40
15
8.45
Gross margin%
26.22
25.72
22.91
21.05
21.59
19.75
22.53
22.34
22.16
22.74
7.50
22.34
22.43
36
26.60
Operating margin%
19.79
19.71
21.29
19.57
21.02
18.77
17.85
15.90
16.80
15.67
3.10
16.80
19.17
40
5.39
Net margin%
29.81
30.04
31.14
32.31
32.10
32.72
34.04
33.02
30.27
27.39
5.70
32.72
31.62
39
18.66
P/E ratio (avg)x
30.12
29.89
31.40
34.59
37.03
36.94
38.63
42.33
46.11
50.54
36.88
42.33
36.99
52
19.39
EV/EBITx
15.09
16.83
18.27
18.48
18.80
17.93
19.53
21.97
23.60
24.46
23.32
21.97
18.64
92
11.57
FCF yield (avg)%
6.51
4.42
3.43
0.62
0.86
0.40
0.40
0.73
0.40
0.40
14.20
0.40
0.68
88
9.14
FCF margin%
23.38
24.80
22.78
21.27
23.95
25.74
26.91
28.90
29.86
28.15
2.78
28.15
25.27
26
0.797
FCF / Net incomex
0.767
0.744
0.775
0.815
0.802
0.888
0.920
0.854
0.921
0.864
1.035
0.888
0.835
43
11.83
ROIC%
27.68
29.68
29.89
29.46
28.46
28.57
28.81
26.34
25.18
22.99
12.70
26.34
28.51
58
3.36
Return on equity%
5.73
8.46
9.22
8.61
8.36
10.69
9.91
8.37
9.03
9.59
18.58
9.59
8.82
70
22.75
Return on assets%
16.61
13.77
13.39
16.00
14.90
12.88
12.91
12.56
13.43
15.36
15.42
12.91
13.60
91
6.55
EPS₹
29.57
29.20
27.35
27.24
29.31
29.67
32.78
37.03
43.15
45.17
7.03
9.03%
5.40%
—
24.54
EPS growth%
19.56
20.47
23.31
22.97
22.93
21.03
22.12
23.41
23.85
24.13
8.01
23.41
22.95
78
6.54
Bookvalue per sh₹
4.75
5.10
5.42
5.45
4.85
4.50
4.86
4.98
5.21
5.21
22.03
1.44%
0.75%
—
12.25
FCF per share₹
5.47
4.91
4.71
4.41
4.01
4.39
4.10
4.53
4.18
4.02
34.28
0.05%
(3.04%)
—
34.20
Dividend per sh₹
10.22
9.71
10.28
10.22
11.20
11.59
11.53
11.27
12.51
13.93
33.95
4.45%
3.52%
—
28.48
Div yield (avg)%
7.35
8.63
7.14
5.18
4.38
6.96
3.98
5.20
3.19
3.34
21.82
3.98
5.19
91
9.69
Payout ratio%
2.34
0.83
0.40
0.40
0.40
0.40
3.25
3.38
6.01
3.62
25.07
3.38
1.59
40
52.23
Shares (diluted)M
47.79
45.44
46.22
51.21
56.66
62.42
55.91
53.60
51.66
47.41
51.58
(3.50%)
0.35%
71
18.36
Buyback yield%
22.58
22.38
24.45
25.45
24.35
23.46
22.39
19.95
21.26
23.03
3.71
22.39
22.80
34
0.348
D/E ratiox
2.447
2.843
2.994
3.022
3.449
3.393
3.447
3.294
3.427
3.358
0.378
3.393
3.326
6
0.108
Enterprise value₹B
0.629
0.619
0.626
0.710
0.720
0.791
0.943
0.927
1.023
1.004
0.572
6.90%
6.18%
8
1.000
LT debt₹B
2.222
2.363
2.632
2.695
3.195
3.583
4.008
4.011
4.344
4.124
1.255
5.24%
7.46%
81
Revenue
₹1.711B
3.88%
1.00×
Cost of revenue
₹797.1M
3.74%
0.99×
Operating expenses
₹394.4M
4.19%
1.03×
Property and equipment
18.37%
Return on capital
165.95%
Spread over hurdle
151.42%