0.236
Revenue₹B
1.570
1.613
1.693
1.760
1.848
1.866
1.924
1.972
2.082
2.114
0.251
2.72%
3.40%
23
17.04
Revenue growth%
26.71
27.91
28.54
27.19
25.31
26.84
26.89
27.78
30.11
30.97
9.22
27.78
27.49
6
14.15
Gross margin%
13.99
14.65
12.78
10.68
12.63
10.20
8.18
9.48
10.76
11.47
23.49
10.20
11.11
13
29.91
Operating margin%
10.06
10.61
7.86
8.67
9.50
9.75
12.38
13.90
14.90
17.76
18.34
13.90
10.33
87
28.54
Net margin%
19.24
20.58
19.29
17.99
20.66
17.71
20.21
20.38
17.83
15.31
24.68
17.83
19.26
61
29.38
P/E ratio (avg)x
16.92
16.40
15.12
16.21
18.37
18.07
19.35
21.94
20.91
19.20
27.05
19.35
18.22
10
18.11
EV/EBITx
12.84
13.50
13.58
12.73
11.37
12.24
13.53
15.08
13.42
13.05
22.40
13.42
13.23
67
25.77
FCF yield (avg)%
13.71
11.83
11.47
11.66
14.44
15.66
18.51
17.37
19.42
16.65
4.74
17.37
15.05
47
29.77
FCF margin%
23.20
21.57
19.82
20.12
17.23
18.53
18.19
18.14
19.43
16.77
22.23
18.19
18.98
39
1.431
FCF / Net incomex
0.138
0.135
0.147
0.158
0.154
0.157
0.186
0.180
0.208
0.215
1.609
0.186
0.158
65
19.71
ROIC%
6.55
6.79
6.61
6.24
4.82
5.60
6.24
6.43
4.96
5.80
19.72
5.80
6.24
23
14.54
Return on equity%
28.91
26.23
25.11
23.94
25.35
25.81
25.21
27.12
28.58
25.58
23.22
25.81
25.69
75
22.01
Return on assets%
7.86
7.80
7.52
6.76
6.19
3.87
5.87
8.33
9.43
11.36
10.86
8.33
7.66
10
33.20
EPS₹
20.78
23.25
24.19
27.17
26.82
26.40
26.99
28.24
30.47
33.44
37.02
4.51%
4.01%
—
15.08
EPS growth%
16.03
16.21
18.64
17.38
19.38
21.09
21.33
20.43
17.84
15.07
18.79
20.43
18.24
13
22.37
Bookvalue per sh₹
6.61
6.92
7.72
8.70
8.52
9.13
9.49
8.80
8.20
7.66
22.05
(2.11%)
0.84%
—
41.63
FCF per share₹
52.70
51.31
49.82
56.46
63.35
61.59
73.58
72.86
73.54
77.33
21.71
4.07%
4.67%
—
6.34
Dividend per sh₹
33.29
31.49
30.46
28.31
29.29
27.06
30.91
34.70
38.16
39.12
21.97
5.96%
2.55%
—
11.11
Div yield (avg)%
20.35
21.08
21.53
24.22
24.02
23.37
23.29
21.97
20.25
21.87
24.69
21.97
21.92
51
27.76
Payout ratio%
2.66
2.62
2.41
2.20
2.38
2.35
2.64
4.03
3.96
3.03
11.57
3.03
2.63
9
31.49
Shares (diluted)M
27.78
26.37
28.00
29.67
31.54
30.05
31.33
32.40
33.15
33.59
31.21
1.27%
1.76%
5
8.79
Buyback yield%
17.13
14.89
15.33
14.19
14.09
13.43
11.65
10.51
13.16
13.35
19.77
13.16
13.76
76
1.437
D/E ratiox
0.393
0.418
0.443
0.458
0.555
0.567
0.591
0.713
0.857
1.020
1.055
0.713
0.561
45
0.117
Enterprise value₹B
1.715
1.554
1.602
1.750
1.569
1.552
1.759
1.912
1.778
1.861
1.209
3.47%
(0.09%)
88
1.872
LT debt₹B
2.511
2.812
2.712
3.140
2.958
3.382
3.959
4.334
4.484
4.521
0.700
8.86%
7.26%
73
Revenue
₹2.114B
3.40%
1.00×
Cost of revenue
₹1.044B
3.36%
1.00×
Operating expenses
₹525.0M
3.40%
1.00×
Property and equipment
21.45%
Spread over hurdle
(2.15%)