3.473
Revenue₹B
3.333
3.623
3.918
4.216
4.398
4.750
4.948
5.278
5.719
5.957
3.718
6.26%
6.71%
59
16.16
Revenue growth%
13.58
12.51
15.51
17.15
16.88
18.90
19.52
19.92
21.78
22.88
15.76
19.92
18.03
31
5.67
Gross margin%
9.61
9.52
10.21
10.22
13.20
13.43
12.35
14.52
14.90
16.08
4.59
14.52
12.78
58
15.98
Operating margin%
22.68
23.01
22.26
21.56
22.24
22.73
22.99
25.05
27.59
26.87
23.22
25.05
22.86
75
21.14
Net margin%
28.90
29.82
27.09
24.16
25.16
23.24
24.26
25.17
22.66
24.15
9.24
24.15
24.71
19
6.552
P/E ratio (avg)x
40.46
38.68
38.93
40.60
41.05
42.71
43.35
45.75
43.35
44.59
10.83
43.35
41.88
8
22.73
EV/EBITx
25.27
26.49
28.25
27.75
28.08
29.53
33.04
31.96
31.14
31.06
24.21
31.14
28.89
49
13.52
FCF yield (avg)%
25.61
26.76
28.30
26.69
24.26
25.62
23.15
24.39
23.52
21.15
8.91
23.52
25.00
19
2.42
FCF margin%
9.92
9.83
9.37
6.92
5.84
5.33
7.13
5.83
5.36
7.80
7.20
5.83
7.02
61
0.625
FCF / Net incomex
1.369
1.369
1.356
1.226
1.220
1.282
1.160
1.239
1.171
1.123
0.342
1.171
1.233
34
11.90
ROIC%
0.46
0.40
1.99
2.65
5.56
8.05
10.69
12.05
13.08
13.02
2.01
12.05
6.80
69
6.37
Return on equity%
31.31
33.94
32.20
31.59
32.50
32.94
33.63
33.71
34.11
32.52
2.38
33.63
32.73
29
28.50
Return on assets%
20.29
18.59
20.41
18.23
19.20
20.34
17.76
18.67
16.26
18.74
27.84
18.67
18.71
90
21.02
EPS₹
10.46
9.30
10.10
9.24
9.52
8.37
8.42
8.08
7.41
7.85
21.84
(3.80%)
(2.81%)
—
13.13
EPS growth%
6.31
3.75
3.46
2.32
1.79
0.40
0.40
3.03
0.93
1.90
19.05
0.93
2.11
33
16.78
Bookvalue per sh₹
14.82
13.93
12.95
12.80
13.56
13.19
12.07
11.38
10.32
10.63
15.05
(4.75%)
(3.49%)
—
19.31
FCF per share₹
14.35
16.74
16.50
17.13
17.20
19.93
20.98
20.71
20.81
23.81
9.07
6.73%
5.42%
—
5.85
Dividend per sh₹
18.05
16.44
15.46
15.43
15.71
15.66
15.57
16.58
18.39
19.35
30.97
4.26%
0.29%
—
18.22
Div yield (avg)%
24.81
22.20
20.39
22.52
21.68
21.37
23.51
25.89
23.20
21.53
25.81
23.20
22.36
35
9.44
Payout ratio%
21.57
21.98
23.15
20.19
20.60
21.73
24.63
22.69
24.94
25.21
13.35
24.63
22.33
75
128.3
Shares (diluted)M
181.0
171.3
172.1
200.6
228.9
268.3
270.5
264.1
278.0
314.6
121.5
6.56%
6.11%
23
16.50
Buyback yield%
28.33
26.76
26.18
28.15
27.56
29.48
27.12
26.11
23.19
23.47
6.52
26.11
26.94
6
1.237
D/E ratiox
2.559
2.876
3.360
3.967
4.173
4.695
4.520
4.530
4.655
4.650
1.211
4.650
4.346
10
3.004
Enterprise value₹B
1.940
1.753
1.509
1.513
1.337
1.220
1.079
0.971
0.945
0.913
1.877
(7.35%)
(8.55%)
23
2.546
LT debt₹B
0.480
0.514
0.520
0.528
0.563
0.556
0.531
0.538
0.563
0.652
4.333
2.99%
3.86%
31
Revenue
₹5.957B
6.71%
1.00×
Cost of revenue
₹3.665B
6.83%
1.01×
Operating expenses
₹1.095B
6.39%
0.97×
Property and equipment
16.00%
Spread over hurdle
42.41%