7.211
Revenue₹B
6.798
6.892
7.018
7.158
7.390
7.567
7.548
7.726
7.768
7.768
7.686
1.00%
1.58%
14
11.70
Revenue growth%
11.98
14.24
13.65
16.47
18.63
21.20
23.09
26.02
27.07
29.40
6.34
26.02
19.91
70
10.99
Gross margin%
24.58
24.88
26.04
25.00
25.67
27.55
28.72
26.34
25.84
25.76
19.82
26.34
25.80
81
28.62
Operating margin%
22.74
25.66
26.64
26.94
26.69
26.17
28.54
28.42
26.66
24.53
11.35
26.66
26.65
18
22.40
Net margin%
23.03
20.32
20.20
22.76
21.52
21.94
19.38
20.16
20.01
20.84
12.75
20.16
20.58
64
32.03
P/E ratio (avg)x
24.67
22.01
23.32
22.86
22.72
23.49
23.03
24.49
25.44
24.87
26.25
24.49
23.41
85
12.68
EV/EBITx
35.27
34.77
37.54
35.34
39.54
39.85
45.65
50.71
56.40
62.06
28.08
50.71
39.69
60
7.43
FCF yield (avg)%
27.41
30.22
32.99
34.16
33.34
36.08
36.90
38.28
37.56
38.27
12.58
37.56
35.12
79
25.50
FCF margin%
7.55
4.61
5.99
5.37
6.41
4.72
1.82
4.63
7.61
6.86
24.20
4.72
5.68
68
1.752
FCF / Net incomex
0.276
0.275
0.246
0.257
0.267
0.286
0.301
0.268
0.297
0.293
1.469
0.293
0.276
94
10.54
ROIC%
30.58
31.88
29.12
27.89
27.14
25.00
27.75
30.14
32.12
33.79
6.07
30.14
29.63
70
6.46
Return on equity%
16.84
15.14
14.48
17.02
17.74
19.58
22.06
23.77
26.51
26.95
24.55
23.77
18.66
77
5.20
Return on assets%
5.96
5.69
7.50
6.53
5.58
6.64
4.09
6.01
7.08
8.50
13.22
6.64
6.27
53
50.54
EPS₹
48.83
48.05
50.10
50.11
54.40
50.08
47.49
45.68
43.38
41.10
55.48
(5.46%)
(1.20%)
—
16.04
EPS growth%
16.67
14.33
12.82
15.44
17.35
19.47
16.68
19.37
21.35
18.65
11.08
19.37
17.01
77
51.57
Bookvalue per sh₹
37.65
41.61
40.19
36.01
32.51
32.05
28.37
26.14
27.21
30.23
44.01
(1.44%)
(2.72%)
—
51.46
FCF per share₹
12.80
11.84
11.41
13.05
15.01
14.01
14.29
16.03
17.93
18.17
50.42
3.88%
3.72%
—
52.05
Dividend per sh₹
75.07
85.01
84.94
88.15
105.00
127.02
148.60
148.34
157.98
173.99
43.47
10.63%
10.93%
—
28.38
Div yield (avg)%
7.97
6.84
4.07
3.03
2.06
0.40
2.83
5.32
7.48
7.08
12.13
5.32
4.69
58
15.67
Payout ratio%
26.63
24.51
22.72
23.20
25.11
25.50
27.69
27.21
29.91
30.40
24.16
27.69
26.07
41
150.5
Shares (diluted)M
128.2
119.9
114.2
100.2
110.1
115.5
112.0
111.7
103.2
105.5
154.6
(0.85%)
(3.30%)
25
20.61
Buyback yield%
3.59
4.72
3.64
5.52
7.93
8.85
11.65
13.83
12.51
13.30
19.31
12.51
8.39
43
1.041
D/E ratiox
0.963
0.872
0.827
0.730
0.765
0.736
0.672
0.594
0.625
0.676
0.226
0.672
0.733
54
10.39
Enterprise value₹B
4.590
5.019
5.456
5.693
5.124
5.320
4.748
5.057
5.116
5.402
6.716
1.06%
1.33%
41
9.910
LT debt₹B
11.08
12.19
12.42
14.49
14.24
15.31
17.72
19.84
20.17
23.07
6.433
10.13%
8.68%
9
Revenue
₹7.768B
1.58%
1.00×
Cost of revenue
₹4.332B
2.00%
1.04×
Operating expenses
₹1.585B
1.26%
0.97×
Property and equipment
14.95%
Spread over hurdle
10.91%