1.413
Revenue₹B
2.086
2.106
2.231
2.303
2.424
2.475
2.596
2.624
2.735
2.858
1.448
3.35%
3.56%
80
14.85
Revenue growth%
9.00
11.01
13.11
10.44
11.99
14.11
14.03
16.80
18.81
20.63
17.95
16.80
13.57
64
12.94
Gross margin%
10.69
10.49
12.99
12.22
13.57
10.79
10.67
12.55
11.13
8.98
28.96
10.79
10.96
62
2.29
Operating margin%
15.88
14.67
14.22
11.83
12.30
10.20
10.24
9.07
8.71
11.45
19.86
10.20
11.64
70
12.75
Net margin%
5.89
7.44
4.44
5.03
6.22
6.03
5.31
2.94
4.46
6.72
28.71
5.31
5.60
6
16.22
P/E ratio (avg)x
32.80
31.38
34.30
36.97
37.36
40.13
38.22
42.86
48.79
51.71
11.91
42.86
37.79
71
28.93
EV/EBITx
27.10
24.67
26.69
25.94
23.96
24.06
24.93
24.60
26.30
22.77
8.167
24.60
24.80
39
14.33
FCF yield (avg)%
24.50
24.94
25.92
26.75
28.07
28.15
26.77
28.47
27.21
25.27
24.68
27.21
26.76
16
4.71
FCF margin%
8.13
8.80
9.50
10.31
11.51
8.89
11.67
9.29
9.02
9.88
14.29
9.29
9.40
56
1.600
FCF / Net incomex
1.187
1.351
1.307
1.477
1.625
1.669
1.517
1.414
1.551
1.560
1.678
1.551
1.497
78
6.66
ROIC%
13.32
10.73
11.28
12.45
10.20
13.06
15.98
16.22
13.52
10.92
23.99
13.52
12.76
88
7.77
Return on equity%
19.07
21.92
18.95
20.64
18.00
18.98
21.55
21.12
19.04
17.12
17.79
19.04
19.06
59
2.47
Return on assets%
13.82
14.12
13.83
11.83
9.88
12.41
14.51
11.53
10.75
7.91
29.18
11.53
12.12
72
12.55
EPS₹
23.34
27.01
29.09
33.51
33.19
35.26
40.71
40.18
42.26
40.70
13.55
4.16%
5.68%
—
20.47
EPS growth%
17.28
19.44
22.26
24.87
24.61
25.66
22.82
20.62
19.64
17.10
6.81
20.62
21.44
71
15.87
Bookvalue per sh₹
6.55
6.23
5.59
4.91
4.26
4.43
4.77
4.97
4.42
4.17
17.58
(0.42%)
(4.20%)
—
16.32
FCF per share₹
10.97
11.60
12.57
12.79
13.48
12.97
11.89
12.42
13.24
13.33
14.36
(0.23%)
3.03%
—
13.28
Dividend per sh₹
6.46
7.27
7.10
6.96
7.57
7.85
8.52
8.20
8.36
8.49
13.56
2.33%
2.56%
—
13.53
Div yield (avg)%
11.93
14.15
12.49
14.10
14.99
14.79
15.43
12.98
13.47
12.99
5.44
13.47
13.78
19
27.04
Payout ratio%
30.16
29.11
29.18
26.91
28.07
30.10
27.39
25.96
24.37
26.76
9.44
26.76
27.73
44
82.98
Shares (diluted)M
91.82
101.6
111.5
103.0
111.0
121.7
136.7
138.1
133.8
126.6
81.67
2.66%
3.00%
66
4.19
Buyback yield%
10.13
9.50
11.60
13.38
13.58
15.17
17.97
19.15
16.85
17.72
28.55
17.72
14.37
72
1.776
D/E ratiox
1.979
2.016
2.297
2.659
3.106
3.595
3.632
4.003
4.492
4.697
1.619
4.003
3.351
27
0.366
Enterprise value₹B
1.460
1.563
1.760
2.011
2.247
2.575
2.956
3.103
3.063
3.287
0.820
7.90%
8.15%
91
1.134
LT debt₹B
2.014
2.016
2.193
2.472
2.456
2.384
2.237
2.305
2.379
2.473
0.846
0.14%
3.21%
80
Revenue
₹2.858B
3.56%
1.00×
Cost of revenue
₹1.834B
3.39%
0.98×
Operating expenses
₹664.6M
3.84%
1.03×
Property and equipment
19.24%
Spread over hurdle
18.12%