2.940
Revenue₹B
6.616
6.686
6.776
6.944
7.049
7.318
7.601
7.642
8.043
8.110
3.172
2.84%
2.15%
85
5.71
Revenue growth%
1.69
0.40
0.40
2.03
2.65
3.69
1.23
0.40
1.78
0.40
14.59
1.23
1.46
36
8.61
Gross margin%
9.99
9.59
8.60
10.42
9.65
9.57
6.90
8.31
8.82
7.99
16.12
8.31
9.19
73
12.44
Operating margin%
0.40
0.40
3.07
5.42
8.16
7.67
6.00
7.28
6.58
9.47
10.55
7.28
6.29
53
19.47
Net margin%
8.40
7.70
5.85
5.01
6.92
4.72
5.84
8.18
10.99
12.08
29.87
8.18
7.31
21
23.16
P/E ratio (avg)x
10.10
10.67
10.96
12.35
13.17
14.93
16.25
18.98
20.69
22.60
26.47
18.98
14.05
72
27.52
EV/EBITx
54.99
59.28
62.94
68.22
67.61
65.38
64.11
59.42
66.12
61.43
36.66
64.11
63.52
18
9.68
FCF yield (avg)%
15.76
15.72
16.46
17.34
16.82
19.30
20.65
22.45
20.17
17.80
28.85
20.17
17.57
13
6.75
FCF margin%
19.47
22.22
23.21
24.54
25.68
24.65
22.36
24.94
23.58
25.78
2.49
24.65
24.06
83
0.315
FCF / Net incomex
0.165
0.167
0.163
0.171
0.187
0.177
0.174
0.180
0.173
0.162
1.347
0.174
0.172
74
11.06
ROIC%
9.71
7.54
9.73
8.07
5.48
7.18
5.91
6.02
8.77
10.55
12.76
7.18
7.81
13
15.95
Return on equity%
9.65
11.22
11.09
9.15
8.45
7.24
5.80
8.76
6.86
8.85
16.85
7.24
8.80
89
29.70
Return on assets%
8.10
5.60
4.90
4.48
2.92
4.27
5.05
2.95
5.24
6.00
26.64
5.05
4.97
90
12.80
EPS₹
10.76
10.24
9.65
10.69
10.56
10.20
11.17
11.53
11.80
11.41
13.42
1.58%
0.85%
—
10.57
EPS growth%
0.40
0.40
0.40
2.62
5.02
5.55
6.12
8.03
5.07
6.81
12.30
6.12
5.05
54
38.33
Bookvalue per sh₹
6.06
6.51
6.87
7.31
7.46
7.96
9.14
10.37
9.76
11.11
24.06
8.30%
6.46%
—
11.17
FCF per share₹
78.55
81.74
91.18
94.30
111.51
118.63
133.50
130.94
133.73
150.93
6.73
6.24%
8.54%
—
16.96
Dividend per sh₹
29.83
31.00
31.92
36.66
36.93
38.15
40.31
43.95
45.31
49.68
32.71
6.11%
5.92%
—
17.42
Div yield (avg)%
19.68
19.57
18.85
20.62
21.54
20.41
17.45
14.66
15.70
13.63
27.85
15.70
19.21
93
19.22
Payout ratio%
18.63
17.74
17.48
16.88
17.74
17.91
16.51
18.41
20.51
18.51
8.07
18.41
17.83
94
160.6
Shares (diluted)M
211.7
208.0
240.6
249.0
287.3
330.2
357.3
415.5
493.0
488.9
161.7
11.22%
8.92%
61
11.69
Buyback yield%
17.01
16.15
13.40
15.29
17.72
18.70
20.25
21.16
20.31
23.00
21.02
20.31
18.21
91
0.877
D/E ratiox
1.007
1.095
1.182
1.306
1.189
1.142
1.085
1.205
1.116
1.091
0.834
1.116
1.129
9
7.065
Enterprise value₹B
3.748
3.944
4.431
4.189
4.046
3.768
3.507
3.337
3.072
3.242
0.699
(4.34%)
(2.08%)
33
3.540
LT debt₹B
5.777
6.526
6.326
6.721
7.540
8.616
8.688
9.345
10.10
10.86
0.715
7.58%
7.45%
68
Revenue
₹8.110B
2.15%
1.00×
Cost of revenue
₹5.677B
2.15%
1.00×
Operating expenses
₹1.717B
2.41%
1.03×
Property and equipment
19.24%
Goodwill & intangibles
16.42%
Spread over hurdle
(5.73%)