4.996
Revenue₹B
37.35
38.94
40.37
40.68
41.45
42.24
42.34
43.87
45.61
46.96
5.230
2.53%
2.66%
21
27.14
Revenue growth%
16.06
17.71
17.51
17.50
16.77
19.48
21.19
20.61
20.99
18.38
10.08
20.61
18.05
89
29.31
Gross margin%
0.40
0.40
0.40
0.63
0.40
0.40
0.40
1.94
3.78
5.14
12.65
1.94
0.40
40
9.29
Operating margin%
2.75
5.60
4.59
3.55
6.21
8.70
7.38
6.92
4.84
4.37
23.29
6.92
5.22
89
6.53
Net margin%
36.30
35.13
37.63
36.34
38.08
39.00
36.40
36.85
35.05
32.49
6.00
36.40
36.37
94
29.73
P/E ratio (avg)x
17.00
18.34
16.89
14.85
12.89
13.72
14.37
13.53
13.32
12.30
24.46
13.53
14.05
63
31.99
EV/EBITx
11.46
12.15
13.15
12.98
13.04
13.10
14.02
13.61
14.56
13.99
23.78
13.99
13.13
38
25.24
FCF yield (avg)%
10.92
11.03
12.53
13.11
14.31
15.23
17.42
15.71
16.78
16.32
15.50
16.32
14.77
14
19.49
FCF margin%
11.78
12.60
12.98
10.02
7.51
9.31
8.17
5.39
4.94
7.61
11.53
7.61
8.74
95
1.715
FCF / Net incomex
0.876
1.016
1.128
1.338
1.403
1.688
1.802
2.104
2.435
2.552
1.662
2.104
1.546
86
4.74
ROIC%
31.44
29.11
29.59
28.22
29.12
31.98
30.81
32.68
30.40
28.95
11.60
30.81
29.99
91
13.94
Return on equity%
8.39
10.65
9.61
10.94
13.89
14.10
15.06
16.98
15.19
17.66
24.99
15.19
13.99
8
16.36
Return on assets%
18.53
19.13
21.15
20.41
22.55
20.62
17.80
20.68
21.60
22.96
24.56
20.68
20.65
39
55.88
EPS₹
29.54
25.55
24.64
24.78
21.14
20.51
19.54
18.84
20.16
20.41
57.09
(0.70%)
(2.98%)
—
22.92
EPS growth%
6.62
8.54
8.48
6.10
4.26
4.95
5.73
7.76
7.67
8.54
12.92
7.67
7.15
53
80.80
Bookvalue per sh₹
58.29
54.16
47.76
45.14
49.16
52.12
50.58
48.99
46.84
42.53
98.97
(2.86%)
(2.33%)
—
24.15
FCF per share₹
39.08
42.67
46.58
46.89
51.92
58.84
56.82
66.15
68.68
68.43
87.37
5.67%
5.28%
—
59.69
Dividend per sh₹
114.54
131.10
146.33
149.34
158.64
158.42
176.43
192.41
192.10
221.86
83.92
6.94%
6.36%
—
24.69
Div yield (avg)%
5.44
5.13
2.97
5.81
3.76
2.15
0.40
1.06
0.44
0.40
21.86
0.44
2.56
26
28.92
Payout ratio%
30.77
30.43
30.00
27.57
28.91
30.69
32.26
33.14
36.02
36.83
23.95
33.14
30.73
65
325.8
Shares (diluted)M
419.2
425.5
405.7
386.6
385.2
381.0
357.7
346.0
391.4
446.4
320.9
3.00%
1.60%
7
20.69
Buyback yield%
6.27
4.61
4.07
6.03
3.46
3.02
5.49
4.98
4.44
2.37
12.54
4.44
4.53
44
1.004
D/E ratiox
2.334
2.707
2.920
3.274
3.854
3.775
4.456
4.556
5.434
6.007
0.413
4.556
3.815
11
23.52
Enterprise value₹B
25.83
24.25
27.57
26.53
30.26
34.08
38.95
38.58
41.02
37.25
4.579
4.25%
3.20%
17
8.141
LT debt₹B
18.66
17.17
16.84
16.56
14.12
14.60
13.18
11.94
10.74
9.995
5.356
(6.68%)
(6.93%)
14
Revenue
₹46.96B
2.66%
1.00×
Cost of revenue
₹30.11B
2.98%
1.03×
Operating expenses
₹9.512B
2.14%
0.95×
Property and equipment
18.82%
Spread over hurdle
(1.51%)