0.674
Revenue₹B
1.359
1.376
1.430
1.477
1.521
1.524
1.568
1.562
1.630
1.697
0.690
2.21%
2.42%
50
8.50
Revenue growth%
26.90
25.13
26.11
25.82
24.54
26.72
23.87
24.56
22.54
24.00
4.96
24.00
24.85
60
13.36
Gross margin%
7.49
10.07
11.50
10.56
8.59
10.23
7.45
7.28
4.50
5.21
16.89
7.28
8.04
40
7.99
Operating margin%
9.06
9.45
10.91
8.04
9.64
10.43
12.08
13.71
16.18
17.31
29.17
13.71
10.67
61
22.75
Net margin%
2.80
4.51
6.64
9.33
7.72
7.23
8.66
11.06
8.98
10.79
27.73
8.98
8.19
40
7.666
P/E ratio (avg)x
21.09
23.02
24.20
25.30
24.44
24.77
25.53
23.46
20.81
20.24
21.04
23.46
23.83
65
25.53
EV/EBITx
12.34
14.18
15.81
16.83
18.86
20.06
20.86
20.65
21.36
22.55
6.558
20.86
19.46
10
23.48
FCF yield (avg)%
2.58
0.40
0.40
0.40
0.40
0.40
1.25
0.40
1.92
1.79
6.78
1.25
0.40
73
7.47
FCF margin%
0.40
3.12
1.08
0.40
0.60
0.40
0.40
2.97
1.18
1.76
27.04
1.18
0.84
82
1.500
FCF / Net incomex
1.744
1.835
1.858
1.735
1.688
1.681
1.943
1.918
1.944
1.958
1.691
1.943
1.847
15
14.54
ROIC%
26.42
29.39
27.15
27.43
29.55
27.46
26.32
29.11
26.76
28.71
10.49
27.46
27.45
69
17.39
Return on equity%
24.27
27.00
26.93
25.08
24.54
23.41
23.77
22.93
21.88
24.40
5.17
23.41
24.34
62
11.79
Return on assets%
16.06
13.74
15.07
12.58
13.10
15.00
15.72
16.26
16.78
19.32
22.75
16.26
15.40
6
1.90
EPS₹
4.17
4.04
4.32
4.83
5.26
5.27
5.98
5.62
5.09
5.47
2.10
0.77%
1.89%
—
15.70
EPS growth%
22.19
23.06
21.59
20.67
22.70
20.24
21.31
19.56
18.33
18.71
12.42
19.56
20.99
20
9.53
Bookvalue per sh₹
8.92
10.11
10.10
10.53
9.92
10.89
10.64
11.15
11.25
10.83
3.36
1.78%
3.25%
—
8.51
FCF per share₹
9.86
11.46
11.42
11.14
11.59
13.76
14.95
17.50
17.35
19.70
3.79
11.19%
7.42%
—
3.92
Dividend per sh₹
2.85
2.61
2.46
2.56
2.45
2.50
2.19
2.11
2.17
1.90
6.33
(4.97%)
(3.04%)
—
22.95
Div yield (avg)%
13.47
16.41
18.07
16.25
16.19
17.93
17.40
18.66
17.60
14.75
20.99
17.60
16.91
9
28.06
Payout ratio%
18.02
15.75
15.52
12.65
12.80
15.56
18.31
19.11
19.80
22.03
20.36
19.11
16.88
95
95.75
Shares (diluted)M
180.0
217.9
218.8
216.1
248.7
289.9
330.9
370.1
394.6
426.3
92.40
11.38%
10.32%
9
29.04
Buyback yield%
12.85
11.18
9.08
8.70
10.86
12.39
13.20
16.14
16.15
16.90
13.91
16.14
12.62
67
1.108
D/E ratiox
2.370
2.813
2.916
3.186
3.116
3.217
3.680
3.814
4.110
4.227
0.341
3.814
3.201
81
1.755
Enterprise value₹B
0.146
0.169
0.190
0.184
0.194
0.217
0.250
0.233
0.231
0.218
1.521
2.41%
4.77%
77
0.956
LT debt₹B
1.399
1.333
1.371
1.508
1.481
1.472
1.641
1.675
1.695
1.908
1.586
5.20%
3.62%
25
Revenue
₹1.697B
2.42%
1.00×
Cost of revenue
₹1.072B
2.47%
1.01×
Operating expenses
₹213.3M
1.85%
0.95×
Property and equipment
18.79%
Goodwill & intangibles
15.63%
Spread over hurdle
(8.62%)