0.189
Revenue₹B
1.163
1.229
1.302
1.400
1.506
1.605
1.719
1.810
1.915
2.069
0.207
6.55%
6.82%
73
7.29
Revenue growth%
26.98
29.39
30.10
27.65
30.50
28.22
28.88
29.72
27.38
26.90
25.16
28.22
28.55
17
13.26
Gross margin%
25.75
25.28
25.50
23.77
24.84
23.63
21.91
19.21
19.49
18.67
18.65
19.49
23.70
25
27.33
Operating margin%
25.77
28.18
30.78
32.66
34.68
35.23
38.16
38.36
38.03
38.93
19.16
38.16
34.95
73
29.24
Net margin%
13.48
11.80
12.21
13.83
12.46
10.81
11.93
11.20
13.10
12.26
17.87
11.93
12.24
75
20.47
P/E ratio (avg)x
13.01
13.23
14.40
14.81
17.66
19.32
20.58
21.19
24.53
26.80
9.621
21.19
18.49
39
24.74
EV/EBITx
16.14
18.52
20.79
22.98
21.82
20.57
21.75
24.97
25.36
28.17
21.80
24.97
21.79
10
5.45
FCF yield (avg)%
12.27
13.44
11.49
9.06
7.78
7.93
9.60
10.23
8.89
9.55
5.43
9.55
9.58
45
4.58
FCF margin%
20.13
19.46
21.16
22.24
22.81
23.41
25.73
24.18
26.31
27.98
6.90
25.73
23.11
18
1.396
FCF / Net incomex
0.588
0.615
0.650
0.758
0.817
0.878
0.972
0.928
1.051
1.209
1.278
0.972
0.847
89
2.27
ROIC%
16.19
14.15
12.96
15.24
16.15
15.12
17.45
14.51
15.48
14.27
26.52
15.12
15.18
11
9.64
Return on equity%
11.27
11.84
9.34
11.25
11.27
10.23
12.30
13.13
11.80
11.62
17.73
11.80
11.44
59
15.43
Return on assets%
24.57
27.12
25.16
26.05
27.60
29.39
30.30
30.60
31.11
33.30
12.56
30.60
28.49
92
125.96
EPS₹
150.15
162.71
165.63
172.14
200.49
227.18
259.48
273.80
304.59
336.75
136.92
10.93%
8.20%
—
12.59
EPS growth%
18.62
16.81
18.50
16.92
16.46
14.78
13.32
15.59
12.78
10.99
6.54
13.32
16.03
78
55.44
Bookvalue per sh₹
313.14
326.63
337.13
328.92
393.68
454.49
519.37
556.17
632.53
633.00
50.88
9.96%
7.78%
—
196.03
FCF per share₹
265.91
304.83
290.05
327.21
377.71
402.48
425.56
427.46
392.43
371.00
57.98
(0.36%)
4.36%
—
84.82
Dividend per sh₹
307.41
305.04
329.78
345.94
350.54
383.70
427.85
451.00
533.34
608.48
73.10
11.66%
7.04%
—
20.36
Div yield (avg)%
4.22
6.42
8.13
6.57
4.78
4.02
2.45
0.40
0.40
1.11
20.55
1.11
4.12
28
27.22
Payout ratio%
6.76
4.34
2.98
1.85
2.08
0.40
0.40
0.40
0.45
0.40
6.63
0.40
1.15
44
5.830
Shares (diluted)M
4.219
3.793
3.784
3.259
3.550
3.139
2.734
2.900
2.498
2.489
6.102
(6.85%)
(6.26%)
20
6.94
Buyback yield%
12.51
9.85
9.11
9.04
10.38
10.49
7.59
10.43
11.96
10.23
29.42
10.43
10.31
46
0.135
D/E ratiox
1.234
1.228
1.271
1.437
1.372
1.584
1.719
1.619
1.571
1.674
1.611
1.619
1.504
46
0.175
Enterprise value₹B
0.984
1.056
1.224
1.375
1.477
1.619
1.613
1.840
2.071
2.128
2.152
7.58%
8.76%
8
1.726
LT debt₹B
0.138
0.120
0.106
0.098
0.089
0.088
0.094
0.094
0.098
0.106
1.553
3.64%
(1.88%)
53
Revenue
₹2.069B
6.82%
1.00×
Cost of revenue
₹1.097B
6.65%
0.98×
Operating expenses
₹438.6M
7.80%
1.10×
Property and equipment
16.41%
Spread over hurdle
(6.96%)