10.64
Revenue₹B
53.51
55.96
57.97
60.54
63.65
66.36
69.13
73.10
77.28
82.12
11.77
5.23%
4.64%
45
22.42
Revenue growth%
4.43
5.35
6.16
8.30
9.83
10.27
9.14
6.23
8.89
11.57
13.84
9.14
8.60
10
14.64
Gross margin%
31.84
29.92
28.50
26.75
24.59
26.55
26.83
26.12
26.94
28.05
8.78
26.83
26.88
16
20.44
Operating margin%
12.39
12.77
15.38
13.80
12.40
14.76
17.13
19.55
18.55
15.58
12.66
17.13
15.07
67
8.85
Net margin%
10.52
9.90
9.42
8.64
7.25
6.53
4.41
4.68
4.08
6.83
15.60
4.68
7.04
85
10.75
P/E ratio (avg)x
33.43
33.87
33.54
40.42
42.77
45.08
48.72
52.65
54.68
61.45
20.29
52.65
43.93
14
29.99
EV/EBITx
8.238
8.005
7.432
8.140
7.474
8.187
7.707
8.531
9.458
9.434
27.63
8.531
8.163
71
25.79
FCF yield (avg)%
22.94
23.30
22.09
23.00
24.51
24.92
27.09
28.03
27.41
27.56
8.07
27.41
24.71
75
26.13
FCF margin%
8.24
10.60
11.28
9.15
10.95
10.20
7.27
5.99
4.84
2.49
9.16
5.99
8.70
11
1.146
FCF / Net incomex
0.928
0.993
1.131
1.299
1.272
1.262
1.206
1.185
1.136
1.255
1.026
1.206
1.196
60
11.20
ROIC%
27.93
27.41
30.41
30.05
27.49
26.92
24.94
24.39
24.91
27.38
23.05
24.94
27.40
86
2.83
Return on equity%
36.40
36.41
39.16
38.93
37.62
35.52
33.81
32.79
33.46
36.00
10.51
33.81
36.20
10
6.40
Return on assets%
2.21
0.40
0.40
2.46
1.59
1.10
3.86
5.66
4.40
1.84
14.78
3.86
2.02
33
21.75
EPS₹
86.95
93.63
105.05
111.64
110.24
109.27
124.18
124.56
143.01
151.36
22.88
6.54%
6.27%
—
8.44
EPS growth%
20.62
20.13
21.36
21.71
23.43
25.67
23.53
25.94
25.32
24.25
26.36
25.32
23.48
89
21.31
Bookvalue per sh₹
68.75
70.19
78.05
78.86
72.21
67.67
73.27
80.97
84.65
79.63
52.23
1.98%
0.48%
—
71.61
FCF per share₹
100.54
104.78
108.26
116.43
133.50
136.03
132.48
136.72
151.36
171.82
96.69
5.18%
4.99%
—
33.72
Dividend per sh₹
112.42
128.89
133.14
126.76
129.36
144.92
156.13
183.43
200.49
229.30
92.59
12.13%
8.54%
—
7.63
Div yield (avg)%
9.84
8.75
9.74
8.46
9.12
8.25
10.52
13.25
12.88
10.58
28.48
10.58
9.79
84
8.04
Payout ratio%
9.81
8.58
8.78
10.14
9.08
10.65
8.32
7.00
7.51
7.76
11.11
7.76
8.68
50
243.3
Shares (diluted)M
251.9
270.7
262.7
262.8
272.6
295.1
285.6
259.0
261.7
297.7
247.0
1.78%
1.92%
17
8.71
Buyback yield%
10.36
9.00
11.14
12.62
12.20
11.89
13.16
11.36
12.86
10.01
6.92
11.89
11.63
26
0.317
D/E ratiox
1.219
1.205
1.083
1.118
1.074
0.965
0.873
0.795
0.702
0.700
1.361
0.795
1.019
68
42.05
Enterprise value₹B
84.13
98.65
108.9
110.1
114.1
125.9
145.2
148.2
142.3
142.9
30.01
4.62%
5.71%
13
33.72
LT debt₹B
6.138
7.293
7.636
8.148
9.736
11.03
12.83
15.28
17.19
17.33
41.08
12.22%
12.79%
34
Revenue
₹82.12B
4.64%
1.00×
Cost of revenue
₹53.29B
4.41%
0.98×
Operating expenses
₹17.08B
5.48%
1.08×
Property and equipment
14.51%
Spread over hurdle
(0.89%)