0.326
Revenue₹B
1.670
1.727
1.741
1.746
1.758
1.813
1.803
1.859
1.843
1.883
0.355
1.38%
1.39%
47
29.42
Revenue growth%
7.28
10.10
10.21
12.43
9.83
7.51
5.00
4.86
5.61
7.38
21.26
5.61
7.44
25
15.49
Gross margin%
32.93
30.19
28.34
29.52
28.90
29.52
28.01
27.85
27.97
25.97
16.43
27.97
28.62
57
29.55
Operating margin%
14.38
13.73
14.70
16.84
16.20
16.97
17.94
20.86
20.48
19.72
23.33
19.72
16.91
13
20.04
Net margin%
2.20
4.67
6.51
4.46
5.83
6.87
8.40
8.89
7.46
6.06
19.52
7.46
6.28
57
30.42
P/E ratio (avg)x
50.48
53.88
63.15
65.87
66.12
75.78
79.24
76.65
72.90
69.55
31.65
75.78
67.84
91
26.35
EV/EBITx
33.18
34.66
34.34
35.95
35.39
39.16
39.17
46.15
53.88
56.19
35.36
46.15
37.56
11
23.69
FCF yield (avg)%
24.92
23.46
24.33
24.67
23.04
21.66
23.81
20.84
22.75
24.44
12.26
22.75
23.63
54
12.69
FCF margin%
23.16
21.67
22.45
20.97
20.76
20.29
19.49
16.95
16.26
15.65
12.19
16.95
20.53
39
0.400
FCF / Net incomex
2.024
2.232
2.453
2.465
2.603
2.607
2.960
2.828
3.019
2.979
0.556
2.960
2.605
27
12.25
ROIC%
17.73
19.53
19.46
20.33
19.99
21.41
21.43
20.21
21.14
21.84
13.64
21.41
20.27
13
12.84
Return on equity%
10.00
10.06
10.34
8.06
5.20
2.70
2.56
5.09
5.45
4.01
8.37
4.01
5.32
85
2.09
Return on assets%
15.57
12.82
15.06
14.70
12.73
15.63
16.70
19.43
21.68
24.40
27.99
19.43
15.60
61
9.54
EPS₹
1.77
1.83
1.75
1.79
1.55
1.65
1.76
1.52
1.65
1.79
10.64
2.92%
(0.38%)
—
22.08
EPS growth%
13.80
13.69
13.97
12.24
12.02
12.62
14.63
13.94
14.76
14.07
21.63
14.07
13.87
19
6.92
Bookvalue per sh₹
3.43
3.91
4.29
4.54
4.41
4.18
4.05
4.58
5.01
4.98
6.85
2.45%
3.22%
—
9.03
FCF per share₹
6.34
6.39
6.35
5.86
5.48
5.39
5.76
5.79
5.33
4.89
4.76
(2.28%)
(3.30%)
—
2.54
Dividend per sh₹
7.15
7.30
7.11
7.53
7.31
8.18
8.26
8.82
8.91
10.67
2.15
7.87%
5.31%
—
23.33
Div yield (avg)%
0.40
1.77
4.71
3.20
6.04
6.31
4.72
2.34
1.86
1.69
9.88
2.34
2.77
36
5.68
Payout ratio%
21.49
22.82
21.16
19.52
22.00
23.65
24.84
22.32
20.33
18.68
10.15
22.32
21.74
36
125.0
Shares (diluted)M
111.9
102.1
111.0
100.8
101.4
98.77
98.24
102.3
93.72
85.88
128.0
(3.26%)
(3.53%)
43
9.13
Buyback yield%
9.25
11.98
10.46
9.84
7.77
4.81
5.31
4.69
1.94
0.40
10.77
4.69
6.54
65
0.768
D/E ratiox
1.780
1.695
1.917
1.850
1.805
2.007
2.042
2.395
2.595
2.675
0.560
2.395
1.962
32
1.505
Enterprise value₹B
0.945
0.911
0.783
0.818
0.876
0.779
0.834
0.711
0.668
0.642
1.404
(6.02%)
(4.45%)
47
1.334
LT debt₹B
1.843
1.914
2.052
2.036
2.024
2.358
2.830
3.049
3.557
3.774
0.741
13.27%
7.43%
48
Revenue
₹1.883B
1.39%
1.00×
Cost of revenue
₹1.064B
1.04%
0.97×
Operating expenses
₹281.3M
1.88%
1.05×
Property and equipment
16.14%
Goodwill & intangibles
15.95%
Spread over hurdle
10.02%