19.75
Revenue₹B
11.60
12.07
12.95
13.59
14.63
15.54
16.38
17.33
18.75
19.48
20.29
5.89%
6.14%
35
10.10
Revenue growth%
15.07
13.67
12.79
13.73
15.51
13.67
12.46
13.41
10.42
7.86
6.03
12.46
13.54
22
24.71
Gross margin%
4.45
6.72
7.22
7.76
10.00
12.97
15.57
18.56
16.97
14.58
13.03
15.57
11.48
56
21.07
Operating margin%
20.47
18.58
16.53
17.16
18.51
16.11
18.23
15.60
15.95
15.23
23.13
15.95
16.84
57
23.40
Net margin%
13.41
10.79
10.25
8.33
9.16
10.31
12.93
12.94
14.92
15.76
13.18
12.94
11.86
88
16.27
P/E ratio (avg)x
12.13
10.86
9.439
8.239
8.388
7.325
6.704
6.561
6.270
5.460
25.73
6.561
7.782
37
28.45
EV/EBITx
30.95
30.86
27.20
27.41
27.65
28.74
25.54
24.97
23.85
24.43
6.322
24.97
27.30
13
23.17
FCF yield (avg)%
4.63
6.91
9.62
11.55
8.67
11.08
10.54
10.31
10.23
7.29
23.94
10.31
9.92
60
18.45
FCF margin%
21.61
19.99
22.94
21.46
21.12
20.11
22.25
20.11
22.63
22.42
9.78
22.25
21.53
88
0.729
FCF / Net incomex
0.887
0.956
0.998
0.947
0.899
0.925
0.993
0.898
0.859
0.907
1.692
0.907
0.916
59
27.86
ROIC%
11.32
14.25
17.00
18.24
19.93
17.93
16.46
13.91
15.86
16.65
24.71
16.46
16.55
80
11.65
Return on equity%
11.37
12.10
11.89
13.16
13.14
10.29
8.87
11.19
9.12
9.14
25.71
9.14
11.28
8
25.13
Return on assets%
32.26
33.88
34.14
34.09
36.83
36.57
37.96
39.73
39.16
41.58
9.16
39.16
36.70
27
45.85
EPS₹
144.90
171.04
197.49
230.03
264.56
311.18
353.92
362.44
410.82
476.86
50.56
12.51%
13.85%
—
12.37
EPS growth%
24.79
25.73
23.33
20.77
22.85
25.21
23.56
21.76
20.11
22.60
20.76
22.60
23.09
49
73.57
Bookvalue per sh₹
16.73
18.50
20.38
22.08
24.40
26.21
24.48
23.17
22.32
21.04
23.93
(2.92%)
2.07%
—
20.61
FCF per share₹
95.11
97.64
116.14
124.15
140.92
161.93
180.69
198.16
238.92
241.77
66.65
11.40%
10.59%
—
22.03
Dividend per sh₹
44.28
49.39
56.02
59.83
66.49
65.10
65.19
77.50
85.78
95.72
29.70
7.56%
8.36%
—
16.13
Div yield (avg)%
31.94
33.18
32.59
33.99
35.82
35.17
33.01
30.70
30.04
29.32
24.43
30.70
32.80
12
25.51
Payout ratio%
11.58
10.81
13.34
10.63
13.28
14.81
16.56
15.90
16.05
15.81
5.11
15.90
14.07
33
99.12
Shares (diluted)M
127.6
122.3
114.2
126.0
132.1
147.3
141.3
156.1
163.4
160.7
96.26
3.99%
2.20%
15
26.70
Buyback yield%
12.50
15.46
12.99
13.79
11.29
11.86
12.37
13.27
14.23
15.02
22.25
13.27
13.13
49
1.791
D/E ratiox
0.408
0.388
0.434
0.439
0.490
0.492
0.500
0.579
0.563
0.603
0.105
0.563
0.491
77
10.01
Enterprise value₹B
44.84
45.26
52.09
53.73
62.80
73.68
89.08
97.34
107.5
125.2
8.923
14.79%
12.66%
88
21.70
LT debt₹B
7.624
7.605
8.252
8.651
8.485
8.646
8.944
8.696
7.761
8.279
3.831
(0.49%)
1.64%
86
Revenue
₹19.48B
6.14%
1.00×
Cost of revenue
₹13.64B
6.14%
1.00×
Operating expenses
₹4.408B
6.62%
1.05×
Property and equipment
16.72%
Spread over hurdle
(8.73%)