1.709
Revenue₹B
1.738
1.836
1.966
2.106
2.177
2.340
2.509
2.632
2.748
2.834
1.801
5.42%
5.56%
11
29.13
Revenue growth%
1.15
0.40
1.98
3.52
3.64
5.74
4.49
1.59
1.91
0.95
15.40
1.91
1.95
32
10.73
Gross margin%
23.11
24.65
23.19
23.63
24.20
26.51
27.01
29.27
30.07
32.20
13.35
29.27
25.58
7
19.26
Operating margin%
14.82
14.61
14.71
15.12
17.88
20.22
21.80
19.19
18.74
20.66
13.81
20.22
18.31
77
2.38
Net margin%
7.72
5.72
4.57
7.38
9.05
10.05
10.17
11.29
9.09
6.60
7.83
10.05
8.38
27
27.14
P/E ratio (avg)x
18.16
15.70
13.85
11.92
12.79
12.79
13.17
13.00
13.88
13.46
20.85
13.17
13.32
30
17.69
EV/EBITx
22.14
23.17
21.57
22.40
20.81
23.14
20.97
22.99
25.65
27.36
22.81
23.14
22.69
36
8.74
FCF yield (avg)%
14.68
16.06
17.82
18.94
19.26
17.38
19.89
21.83
21.72
20.61
21.05
20.61
19.10
32
24.21
FCF margin%
20.48
18.22
18.05
18.70
16.63
15.33
13.64
12.33
12.20
12.64
11.63
12.64
15.98
20
0.961
FCF / Net incomex
1.773
1.904
2.017
2.288
2.575
2.823
2.905
3.247
3.101
3.170
1.678
3.101
2.699
71
23.52
ROIC%
17.03
17.03
16.08
15.63
18.14
18.77
17.42
19.10
16.70
15.46
12.70
17.42
17.03
59
13.73
Return on equity%
4.50
2.59
2.63
1.75
1.48
0.40
2.87
1.34
0.40
3.18
14.26
1.34
2.17
33
11.81
Return on assets%
8.59
8.79
11.78
13.19
15.19
16.18
18.97
17.05
17.75
16.53
21.77
17.05
15.69
61
39.62
EPS₹
44.62
52.96
53.80
62.90
66.48
73.63
79.02
87.05
86.87
89.02
40.53
6.01%
7.86%
—
16.78
EPS growth%
0.40
0.40
0.40
2.22
3.44
5.75
4.17
5.77
6.91
4.66
8.16
5.75
3.81
54
68.57
Bookvalue per sh₹
76.26
74.27
71.28
66.13
70.75
71.46
74.05
81.26
91.85
96.57
66.50
6.42%
2.38%
—
78.82
FCF per share₹
67.45
67.63
81.56
85.16
98.21
116.69
126.70
124.94
139.07
143.09
33.71
7.82%
9.79%
—
38.08
Dividend per sh₹
70.63
63.44
59.75
61.55
59.97
61.14
62.53
65.43
69.44
74.07
37.20
4.32%
1.09%
—
4.16
Div yield (avg)%
24.06
22.68
19.83
22.71
23.92
23.10
20.31
17.77
17.41
18.51
19.56
18.51
21.50
38
17.78
Payout ratio%
8.96
9.50
8.50
8.59
9.75
9.56
7.74
9.26
8.37
10.35
4.40
9.26
9.11
57
18.06
Shares (diluted)M
18.60
20.03
20.68
19.30
20.84
19.48
17.47
17.82
17.12
15.50
18.69
(5.76%)
(1.80%)
71
9.28
Buyback yield%
23.43
26.26
23.39
24.96
26.22
26.07
26.96
28.73
30.69
33.65
23.47
28.73
26.24
61
1.476
D/E ratiox
0.504
0.439
0.388
0.417
0.358
0.365
0.394
0.340
0.337
0.303
0.862
0.340
0.377
91
0.794
Enterprise value₹B
1.334
1.466
1.729
2.016
2.193
2.642
2.935
2.982
3.543
3.877
0.248
12.07%
11.60%
53
0.431
LT debt₹B
1.210
1.178
1.161
1.216
1.306
1.239
1.191
1.202
1.120
1.163
1.194
(2.30%)
(1.63%)
56
Revenue
₹2.834B
5.56%
1.00×
Cost of revenue
₹1.603B
5.67%
1.01×
Operating expenses
₹631.5M
5.37%
0.98×
Property and equipment
17.32%
Spread over hurdle
37.58%