6.085
Revenue₹B
9.612
10.25
11.11
11.99
12.95
14.01
14.98
15.72
16.96
17.86
6.694
6.64%
7.10%
67
28.44
Revenue growth%
13.74
15.36
16.19
15.28
18.21
17.72
18.72
16.63
19.28
16.71
24.78
17.72
16.67
55
11.10
Gross margin%
25.97
26.39
25.96
26.19
25.66
25.73
27.88
26.71
28.90
30.15
15.70
27.88
26.29
27
14.29
Operating margin%
5.12
4.56
3.65
6.13
6.53
6.75
4.20
5.88
4.57
4.86
10.78
4.86
4.99
36
13.88
Net margin%
27.39
28.91
26.90
27.27
25.31
24.76
23.13
21.17
20.35
18.30
2.35
21.17
25.04
19
10.95
P/E ratio (avg)x
9.743
8.927
9.146
7.922
8.120
6.941
5.956
5.557
5.058
4.888
31.22
5.557
7.432
42
25.23
EV/EBITx
9.992
10.44
11.29
11.86
11.90
10.93
11.97
13.27
13.19
13.82
15.34
13.19
11.88
35
4.90
FCF yield (avg)%
26.62
26.50
27.90
29.32
26.53
25.79
24.38
24.08
24.92
25.20
23.24
24.92
26.15
35
24.34
FCF margin%
9.59
9.00
7.59
5.95
3.23
4.02
1.67
0.40
0.69
0.40
6.60
0.69
3.62
24
0.196
FCF / Net incomex
1.318
1.254
1.266
1.206
1.333
1.413
1.456
1.360
1.326
1.461
1.502
1.413
1.329
47
7.99
ROIC%
11.18
13.32
14.98
17.42
14.76
12.38
14.95
12.36
13.39
16.05
10.73
13.39
14.07
60
17.64
Return on equity%
20.85
18.92
19.45
22.13
21.78
24.68
27.09
24.62
26.28
24.49
21.62
24.68
23.31
63
7.09
Return on assets%
18.85
19.26
17.38
17.36
17.60
18.34
15.52
15.26
15.24
13.07
27.01
15.26
17.37
32
4.63
EPS₹
6.00
6.13
6.76
7.51
8.57
9.16
10.80
11.08
12.26
12.05
4.90
7.07%
8.06%
—
2.63
EPS growth%
11.22
8.64
6.34
7.08
5.15
6.02
5.71
4.97
2.77
5.43
8.27
5.43
5.87
48
3.90
Bookvalue per sh₹
1.52
1.76
1.73
1.86
2.22
2.25
2.51
2.46
2.60
2.75
3.32
4.37%
7.19%
—
3.66
FCF per share₹
3.72
4.00
3.71
3.55
3.75
3.85
3.96
3.97
3.82
3.48
4.61
(1.49%)
(0.19%)
—
4.89
Dividend per sh₹
3.63
3.24
3.11
3.11
2.88
2.59
2.45
2.22
1.99
1.98
0.83
(7.20%)
(6.16%)
—
12.28
Div yield (avg)%
5.65
7.15
5.63
7.13
4.55
3.77
5.40
3.50
3.29
3.05
26.74
3.50
4.97
58
24.48
Payout ratio%
9.88
12.25
12.57
10.65
8.44
10.95
13.19
14.75
14.57
12.28
17.38
13.19
12.27
48
2.391
Shares (diluted)B
2.613
3.024
3.306
3.728
3.820
3.973
4.183
4.268
4.523
4.740
2.319
4.41%
5.72%
40
9.31
Buyback yield%
16.03
13.14
12.99
13.66
11.06
13.26
14.21
13.72
12.73
10.16
18.36
13.26
13.20
62
0.195
D/E ratiox
1.562
1.675
1.796
1.748
1.835
2.005
1.950
1.757
1.909
1.918
0.586
1.918
1.816
48
2.890
Enterprise value₹B
8.233
8.485
10.04
9.973
10.13
10.13
10.61
11.86
13.71
14.38
13.48
7.26%
5.91%
12
7.816
LT debt₹B
0.700
0.726
0.780
0.747
0.868
1.004
1.118
1.171
1.301
1.341
4.804
9.08%
6.60%
94
Revenue
₹17.86B
7.10%
1.00×
Cost of revenue
₹9.501B
7.25%
1.01×
Operating expenses
₹3.503B
7.15%
1.01×
Goodwill & intangibles
18.61%
Property and equipment
13.75%
Spread over hurdle
(3.47%)