0.588
Revenue₹B
5.780
6.083
6.396
6.752
6.896
7.292
7.714
8.184
8.736
8.945
0.654
5.34%
5.14%
76
27.33
Revenue growth%
33.77
31.89
33.79
31.09
30.98
32.50
34.54
31.99
29.02
27.01
22.71
31.99
31.94
78
12.77
Gross margin%
12.43
14.30
15.97
17.37
19.91
21.06
18.81
16.75
13.96
16.49
22.35
16.75
16.62
42
25.01
Operating margin%
18.88
15.99
14.76
13.29
10.73
13.00
13.76
10.85
10.39
9.80
18.29
10.85
13.15
68
25.24
Net margin%
6.55
8.75
6.00
6.28
7.46
7.61
5.80
3.74
4.13
2.65
7.41
4.13
6.14
34
30.25
P/E ratio (avg)x
10.40
11.04
10.95
11.44
12.50
13.94
15.11
16.49
17.12
17.30
12.10
16.49
13.22
40
29.64
EV/EBITx
22.47
26.80
29.08
30.46
32.46
34.23
40.22
42.72
44.18
43.95
32.88
42.72
33.34
11
27.28
FCF yield (avg)%
21.86
19.40
21.66
19.15
16.60
18.59
20.35
21.35
22.94
22.63
19.71
21.35
20.85
7
12.15
FCF margin%
22.50
21.96
24.73
25.93
25.39
22.46
23.95
21.23
21.51
21.47
14.81
21.51
22.48
69
0.728
FCF / Net incomex
1.078
1.215
1.283
1.522
1.741
1.748
1.854
2.127
2.394
2.744
0.764
2.127
1.744
24
29.33
ROIC%
7.64
6.08
6.57
9.35
7.10
9.48
6.56
9.25
7.84
6.78
7.80
7.84
7.37
66
20.99
Return on equity%
0.71
0.40
0.60
3.03
2.37
1.04
1.74
3.38
5.09
5.74
13.84
3.38
2.05
73
9.38
Return on assets%
22.11
19.54
18.45
15.59
15.49
17.32
15.55
18.53
18.87
21.14
14.49
18.53
18.49
49
7.51
EPS₹
6.64
7.25
6.94
7.42
7.06
7.07
7.67
8.38
9.40
9.90
7.78
7.01%
4.49%
—
22.04
EPS growth%
24.44
25.80
25.88
25.80
26.40
25.89
27.10
27.45
25.97
25.80
9.90
25.97
25.88
56
6.32
Bookvalue per sh₹
16.02
17.81
19.40
22.84
27.24
29.87
33.56
37.58
38.81
41.73
9.51
8.90%
11.62%
—
12.35
FCF per share₹
9.39
11.32
13.62
13.41
15.40
16.58
17.92
18.66
18.45
19.58
9.56
4.92%
8.82%
—
14.58
Dividend per sh₹
8.22
7.65
8.58
8.35
8.01
8.13
8.93
9.94
9.28
8.84
15.60
2.01%
0.28%
—
14.53
Div yield (avg)%
13.72
12.44
10.54
13.19
13.55
15.02
12.52
13.88
14.34
16.98
29.91
14.34
13.63
26
19.50
Payout ratio%
9.76
9.67
7.90
9.82
9.88
8.20
8.58
8.71
11.16
10.68
5.54
8.71
9.71
74
288.2
Shares (diluted)M
354.7
325.7
305.9
327.7
356.6
359.2
361.3
349.7
339.2
381.6
289.5
1.37%
0.20%
29
10.51
Buyback yield%
14.32
16.23
14.01
15.62
13.60
14.43
15.05
17.81
18.86
17.98
19.32
17.81
15.34
62
0.499
D/E ratiox
0.757
0.855
0.960
1.040
1.068
1.205
1.193
1.246
1.381
1.459
0.651
1.246
1.130
25
7.317
Enterprise value₹B
6.777
6.604
6.827
6.296
6.752
6.109
5.260
4.737
4.643
4.450
11.34
(8.00%)
(3.58%)
29
3.860
LT debt₹B
13.53
13.35
14.30
14.69
14.54
14.41
17.35
19.90
19.48
22.34
12.54
8.97%
5.53%
11
Revenue
₹8.945B
5.14%
1.00×
Cost of revenue
₹4.616B
5.31%
1.02×
Operating expenses
₹1.290B
4.95%
0.98×
Goodwill & intangibles
15.03%
Property and equipment
14.25%
Spread over hurdle
(6.38%)