3.492
Revenue₹B
3.290
3.421
3.563
3.677
3.692
3.758
3.860
4.039
4.134
4.225
3.844
2.74%
2.92%
75
21.95
Revenue growth%
6.13
3.82
2.92
4.01
6.88
7.04
8.26
7.34
6.27
6.59
28.49
7.04
6.43
44
11.07
Gross margin%
15.57
12.66
10.30
9.65
6.99
5.54
6.20
8.93
11.89
13.09
19.02
8.93
9.98
33
5.44
Operating margin%
24.14
22.38
22.38
22.35
20.91
20.00
21.87
18.95
21.13
18.92
2.43
20.00
21.50
25
10.48
Net margin%
28.28
28.03
25.61
24.84
24.61
22.84
24.00
26.78
24.62
24.77
3.23
24.62
24.80
7
34.51
P/E ratio (avg)x
10.95
12.43
12.14
11.74
12.00
12.90
12.87
12.76
14.64
15.94
23.34
12.90
12.60
43
10.19
EV/EBITx
51.64
50.68
53.16
51.51
50.23
50.56
53.44
52.65
52.40
50.18
26.30
52.40
51.57
21
16.19
FCF yield (avg)%
2.73
4.69
5.37
5.27
7.64
5.17
6.79
3.89
4.18
4.32
22.56
4.32
4.93
55
5.94
FCF margin%
9.81
9.78
7.18
8.93
6.57
4.76
4.43
6.91
9.02
6.52
7.80
6.52
7.05
7
1.211
FCF / Net incomex
1.119
1.188
1.031
0.959
0.918
0.894
0.969
0.980
1.009
1.024
1.238
0.980
0.995
86
21.07
ROIC%
23.52
20.84
22.13
24.62
22.24
24.48
23.86
25.90
23.81
25.14
28.00
24.48
23.83
69
26.63
Return on equity%
18.39
16.93
16.42
17.34
18.05
20.03
19.31
20.97
22.17
20.92
6.94
20.92
18.85
89
23.80
Return on assets%
2.81
2.44
4.59
3.67
5.12
7.12
4.39
1.48
1.45
2.75
2.43
2.75
3.24
91
12.92
EPS₹
26.02
23.72
25.34
22.93
22.74
24.26
23.30
24.62
24.84
22.85
14.44
0.09%
(1.12%)
—
12.22
EPS growth%
14.87
13.27
11.16
10.26
12.48
11.42
11.24
12.16
12.04
11.93
24.13
11.93
11.98
69
15.59
Bookvalue per sh₹
52.32
50.92
48.52
56.13
62.08
58.60
58.92
60.77
62.18
68.57
28.80
2.01%
3.18%
—
12.26
FCF per share₹
38.76
37.82
40.00
44.20
46.42
42.90
38.53
39.96
44.40
43.25
23.80
(1.41%)
0.21%
—
47.23
Dividend per sh₹
14.59
15.12
14.92
16.24
16.61
18.76
20.25
18.43
20.23
21.66
32.36
5.46%
4.66%
—
22.57
Div yield (avg)%
7.81
5.91
7.31
4.86
7.46
6.50
3.84
5.95
5.24
4.25
11.12
5.24
5.93
32
15.82
Payout ratio%
13.50
15.19
17.94
18.74
20.76
23.08
20.45
19.18
19.38
18.39
15.00
19.38
18.96
79
51.87
Shares (diluted)M
72.19
69.21
69.48
73.43
80.60
74.90
84.88
79.78
90.16
92.87
53.51
2.87%
2.46%
82
24.66
Buyback yield%
11.95
14.54
16.16
15.30
13.95
11.28
9.18
10.09
7.57
7.56
26.96
9.18
11.61
9
1.058
D/E ratiox
0.874
0.816
0.762
0.785
0.772
0.773
0.791
0.773
0.868
0.813
1.752
0.791
0.788
29
1.030
Enterprise value₹B
1.292
1.493
1.777
1.809
1.749
2.051
2.251
2.207
2.621
3.114
4.585
12.23%
10.57%
21
1.038
LT debt₹B
4.738
5.442
6.144
6.657
7.892
8.353
8.229
9.597
10.06
11.06
1.489
6.98%
9.41%
59
Revenue
₹4.225B
2.92%
1.00×
Cost of revenue
₹2.341B
3.06%
1.01×
Operating expenses
₹553.9M
2.39%
0.95×
Property and equipment
19.70%
Cash and investments
18.54%
Spread over hurdle
56.61%