1.270
Revenue₹B
2.119
2.154
2.254
2.338
2.441
2.508
2.552
2.624
2.694
2.836
1.297
3.05%
3.35%
89
10.63
Revenue growth%
5.73
6.16
4.75
6.84
7.58
10.53
9.94
12.73
14.08
12.31
15.74
12.31
8.76
75
28.88
Gross margin%
22.24
22.00
19.82
21.19
20.30
20.64
20.17
21.93
21.24
21.30
7.36
21.24
21.21
75
17.67
Operating margin%
21.03
22.66
25.02
22.14
19.40
19.95
18.88
17.86
18.97
18.99
23.46
18.97
19.67
25
11.42
Net margin%
25.13
26.44
29.21
28.77
27.63
29.73
28.64
27.86
25.23
23.12
14.87
27.86
27.74
77
9.996
P/E ratio (avg)x
16.70
15.01
13.70
14.17
12.47
12.99
11.88
11.47
10.44
11.19
28.74
11.47
12.73
65
32.99
EV/EBITx
33.88
36.12
36.75
35.75
35.47
41.18
39.35
42.20
42.64
46.15
8.787
42.20
38.05
93
3.58
FCF yield (avg)%
4.68
1.71
2.86
2.59
3.07
0.94
1.36
0.49
0.40
1.31
7.47
0.94
1.53
90
28.67
FCF margin%
3.49
2.88
0.57
1.81
1.93
0.40
2.02
4.34
6.80
4.55
20.35
4.34
2.45
51
1.792
FCF / Net incomex
0.346
0.381
0.346
0.346
0.356
0.392
0.366
0.375
0.328
0.324
0.604
0.366
0.351
79
13.28
ROIC%
4.81
6.29
3.38
2.77
5.57
5.65
6.93
4.94
2.11
1.56
17.02
4.94
4.88
86
2.95
Return on equity%
2.35
2.90
5.72
5.52
3.18
5.59
6.82
8.97
8.91
7.97
8.23
7.97
5.66
26
24.71
Return on assets%
3.72
2.12
1.68
4.56
6.02
4.43
3.92
1.66
4.34
3.61
18.99
3.92
3.82
15
8.58
EPS₹
20.52
18.25
17.71
18.18
18.85
18.10
18.86
18.97
18.62
19.77
9.42
0.96%
(1.03%)
—
26.07
EPS growth%
23.15
25.37
27.20
27.05
27.83
26.85
28.26
27.82
28.26
27.13
9.51
27.82
27.17
14
14.93
Bookvalue per sh₹
33.45
37.09
40.63
48.05
53.17
53.41
54.44
62.58
66.84
66.80
21.95
4.67%
7.55%
—
17.95
FCF per share₹
22.97
25.35
25.10
27.88
31.59
31.57
32.99
36.42
43.14
49.21
5.14
9.27%
7.78%
—
22.44
Dividend per sh₹
15.13
14.07
12.06
10.36
10.09
9.99
8.78
8.88
8.75
9.01
9.84
(2.23%)
(5.30%)
—
20.01
Div yield (avg)%
17.43
14.54
15.23
17.01
15.71
17.52
15.97
15.18
13.47
13.88
23.62
15.18
15.47
75
9.11
Payout ratio%
17.97
20.66
19.12
21.99
23.59
25.66
26.80
28.36
31.14
30.83
16.21
28.36
24.63
41
93.56
Shares (diluted)M
92.03
85.10
75.79
75.05
75.30
68.78
66.72
57.49
57.25
57.01
92.22
(5.41%)
(5.54%)
70
24.33
Buyback yield%
22.85
20.69
22.92
23.31
24.87
23.14
23.43
23.56
24.83
26.02
3.92
23.56
23.37
67
0.673
D/E ratiox
2.160
2.085
2.196
2.266
2.216
2.316
2.254
2.408
2.704
2.950
1.209
2.408
2.260
77
0.948
Enterprise value₹B
2.423
2.798
3.241
3.804
4.381
4.395
5.202
5.297
6.086
6.852
2.177
9.36%
11.30%
92
1.366
LT debt₹B
3.081
2.803
2.866
3.033
3.266
3.077
2.689
2.483
2.195
2.393
0.616
(6.04%)
(1.95%)
92
Revenue
₹2.836B
3.35%
1.00×
Cost of revenue
₹1.917B
3.35%
1.00×
Operating expenses
₹325.5M
3.29%
0.99×
Property and equipment
17.21%
Cash and investments
16.31%
Spread over hurdle
(4.38%)