17.39
Revenue₹B
22.21
23.11
23.86
24.05
24.71
25.77
26.14
27.24
28.31
28.65
19.33
3.01%
2.68%
56
4.94
Revenue growth%
20.83
18.83
18.43
19.45
20.34
20.59
20.77
22.10
20.81
21.13
7.09
20.81
20.68
37
7.78
Gross margin%
7.38
5.60
8.28
10.00
11.82
9.49
6.86
4.67
2.06
1.75
12.72
4.67
7.12
43
3.86
Operating margin%
29.33
26.80
24.12
26.72
24.33
27.32
28.41
27.23
26.30
25.95
15.63
27.23
26.76
23
25.59
Net margin%
13.75
16.20
15.34
16.85
15.80
18.77
16.01
14.99
14.43
11.89
20.76
14.99
15.57
82
14.29
P/E ratio (avg)x
43.45
48.28
56.40
61.41
72.62
79.97
94.48
113.5
123.1
129.7
22.93
113.5
76.30
79
33.20
EV/EBITx
36.73
38.71
36.87
35.73
36.11
35.35
39.34
38.45
39.37
41.27
21.29
39.34
37.66
41
17.00
FCF yield (avg)%
25.42
24.70
23.62
25.67
23.79
25.47
24.91
26.28
26.81
29.09
19.10
26.28
25.44
17
25.95
FCF margin%
31.58
32.82
30.96
31.37
31.79
28.97
28.18
30.54
27.83
28.86
24.23
28.86
30.75
24
0.612
FCF / Net incomex
0.882
0.927
0.869
0.914
0.852
0.930
0.904
0.927
0.941
0.907
0.109
0.927
0.911
45
4.60
ROIC%
10.78
9.02
8.67
5.78
4.93
4.41
3.07
0.42
2.45
1.54
10.37
2.45
4.67
19
25.38
Return on equity%
30.32
33.26
35.87
33.38
34.61
35.68
37.76
40.33
38.47
40.48
26.02
38.47
35.77
40
10.51
Return on assets%
22.23
25.04
23.63
22.52
24.87
26.80
29.42
29.81
28.60
30.31
8.46
29.42
25.92
91
19.62
EPS₹
54.73
56.42
57.15
62.09
61.54
68.75
81.95
93.71
106.09
111.66
20.06
12.65%
7.35%
—
26.97
EPS growth%
1.96
2.20
2.43
2.21
3.40
1.08
0.43
2.52
2.33
0.40
28.06
1.08
2.21
90
13.43
Bookvalue per sh₹
18.63
21.56
21.98
26.08
27.65
30.21
34.14
39.13
44.47
49.28
25.60
12.26%
10.52%
—
9.20
FCF per share₹
34.65
35.86
36.39
36.73
42.00
42.02
46.67
48.96
55.24
60.80
31.75
7.68%
5.70%
—
41.46
Dividend per sh₹
5.15
5.19
4.65
4.49
4.49
4.68
4.48
3.94
3.83
3.50
22.76
(4.86%)
(3.04%)
—
21.50
Div yield (avg)%
4.66
6.64
6.68
7.52
9.72
11.48
8.63
9.60
7.77
5.16
20.45
8.63
7.64
29
16.87
Payout ratio%
19.09
20.46
21.72
22.71
22.33
22.25
19.77
21.42
22.99
23.26
5.67
22.25
21.98
75
172.4
Shares (diluted)M
221.9
223.3
227.2
222.7
210.2
192.5
172.6
187.5
182.6
171.5
171.1
(3.99%)
(1.85%)
52
25.42
Buyback yield%
19.70
18.82
20.84
19.08
18.52
20.40
21.77
21.11
20.87
19.86
23.67
20.87
20.13
20
0.753
D/E ratiox
1.321
1.233
1.229
1.315
1.373
1.337
1.302
1.400
1.314
1.163
1.309
1.314
1.315
87
20.29
Enterprise value₹B
1.804
2.032
2.008
2.383
2.366
2.463
2.545
2.653
2.987
3.511
18.58
8.22%
8.08%
71
16.23
LT debt₹B
9.053
9.729
10.24
11.03
11.37
12.38
12.22
12.13
12.35
11.73
10.57
0.62%
3.26%
83
Revenue
₹28.65B
2.68%
1.00×
Cost of revenue
₹18.54B
3.02%
1.03×
Operating expenses
₹3.673B
1.39%
0.88×
Property and equipment
17.77%
Spread over hurdle
(6.05%)